BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Burj Khalifa Blvd, Dubai, Dubai,

1 bed • 1 bath • 1 guests • $30,000

BNB

Calc

Annual Revenue

$45,363

Profit (Cash Flow)

$28,117

Cap Rate

99.1%

Annual Revenue

$45,363

AirDNA projects $156/night at 67% occupancy ($38,175). Airbtics projects $180/night at 69% occupancy ($45,363). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $180 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$29,990$42,654$64,913$86,132
Occupancy56%70%83%97%
Nightly Rate$142$162$209$238

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Chic Apt with Balcony and Pool near Burj Khalifa

No image available

$66,597
$226
79%
121$52✅❌❌Y / Y⭐️ 4 (11)
Premium 1BR | Full Burj Khalifa view | Downtown

No image available

$58,113
$158
99%
11.51$41✅❌❌Y / Y⭐️ 4.5 (42)
Modern Apt | Pool w/ Stunning Burj Khalifa Views

No image available

$107,040
$384
75%
111$68✅❌❌Y / Y⭐️ 0 (0)
HMIA -Steps to Burj Khalifa - 24hr Security, Wifi

No image available

$34,931
$205
46%
11.51$16✅✅❌Y / Y⭐️ 5 (38)
Lovely 1 bedroom in Downtown high floor

No image available

$25,243
$121
57%
114$0✅✅❌Y / Y⭐️ 5 (35)
Lux 1 BD | 2 Min to Dubai Mall & Burj Khalifa

No image available

$79,781
$217
99%
115$46✅✅❌Y / Y⭐️ 5 (53)
King 1BR Apartment W/ Burj Khalifa & Fountain View

No image available

$60,320
$162
100%
11.51$41✅❌✅Y / Y⭐️ 5 (134)
Downtown Dusk | Large Studio w/ Lovely Views

No image available

$41,966
$116
97%
115$52✅✅✅Y / Y⭐️ 5 (58)
Silkhaus New 1 BDR | Balcony | 8 BLVD Walk

No image available

$42,362
$164
68%
112$73❌❌❌Y / Y⭐️ 4.5 (15)
Silkhaus by Burj Khalifa | Claren Tower | Balcony

No image available

$30,174
$140
56%
112$73✅❌❌Y / Y⭐️ 5 (28)
Lux 1BR 2 min to Burj khalifa

No image available

$56,716
$182
84%
112$54✅❌❌Y / Y⭐️ 5 (4)
1 Bedroom, Claren Tower Downtown

No image available

$42,207
$124
93%
111$0❌❌❌Y / N⭐️ 4.5 (22)
Sonder Business Bay | 1BR on Floors 16–31

No image available

$44,578
$290
42%
111$0✅❌❌Y / Y⭐️ 0 (1)
Cute 1 BR - Walk to Opera, Mall & Burj Khalifa

No image available

$53,156
$143
99%
11.53$77✅❌❌Y / Y⭐️ 5 (42)
Sonder Business Bay | Spacious 1BR on Floors 1–15

No image available

$40,824
$286
39%
11.51$0✅❌❌Y / Y⭐️ 4.5 (7)
Modern Studio Near Burj Khalifa & Dubai Mall

No image available

$44,555
$141
83%
111$63✅✅✅Y / Y⭐️ 4.5 (7)
Sonder Business Bay | Spacious 1BR on Floors 16–31

No image available

$45,296
$238
52%
11.51$0✅❌❌Y / Y⭐️ 0 (1)
Cozy Studio Near Burj Khalifa in Claren Tower 1

No image available

$37,874
$155
65%
113$51✅❌❌Y / Y⭐️ 5 (27)
Silkhaus New 1BR with Balcony | Claren Tower

No image available

$27,568
$140
51%
112$73✅❌✅Y / Y⭐️ 4.5 (27)
GuestReady - Burj Khalifa by the Pool

No image available

$72,968
$226
87%
111$76✅❌❌Y / N⭐️ 4.4 (21)
Silkhaus Near Burj Khalifa | Downtown Claren Tower

No image available

$37,119
$147
66%
11.52$73✅❌❌Y / Y⭐️ 4.5 (13)
Lux Studio | 5 mins to Burj Khalifa | 13th Floor

No image available

$72,694
$207
95%
115$41✅❌❌Y / Y⭐️ 5 (22)
Chic Studio with Scenic Boulevard Views

No image available

$38,485
$142
72%
111$54✅❌❌Y / Y⭐️ 5 (4)
Work Remotely in Spacious 1BR near Burj Khalifa!

No image available

$45,761
$165
74%
111$61✅❌❌Y / Y⭐️ 5 (71)
1BR in Downtown - mins to Dubai Mall & BurjKhalifa

No image available

$49,669
$179
72%
11.51$95✅✅❌Y / Y⭐️ 5 (14)
Burj and Fountain Views Luxury 1BR Gem

No image available

$53,749
$243
60%
11.53$44✅❌❌Y / Y⭐️ 5 (58)
Silkhaus in Emaar Tower | Near Burj Khalifa

No image available

$43,883
$148
77%
11.53$73✅❌❌Y / Y⭐️ 4.5 (32)
Harmonious 1BR at 29 BLVD Tower 1 Downtown Dubai

No image available

$42,248
$151
74%
11.51$86✅❌❌Y / Y⭐️ 4 (11)
Silkhaus Modern 1BDR in 29 BLVD | Downtown Heart

No image available

$34,264
$151
62%
11.53$0✅❌❌Y / Y⭐️ 5 (8)
Sindelars' Home

No image available

$40,602
$142
74%
112$68✅✅❌Y / Y⭐️ 5 (57)
Luxury Studio Apartment - Downtown Dubai

No image available

$33,068
$139
65%
112$0✅❌❌Y / N⭐️ 5 (20)
Luxurious 1BR in 29 BLVD, Near Burj Khalifa

No image available

$36,554
$174
55%
11.51$91✅❌❌Y / Y⭐️ 5 (11)
Plush 1BR at Act One Act Two Tower 2 DowntownDubai

No image available

$68,778
$205
90%
111$86✅❌❌Y / Y⭐️ 4.5 (6)
Silkhaus near Burj Khalifa | 29 BLVD Tower

No image available

$32,244
$147
57%
11.51$73✅❌❌Y / Y⭐️ 4.5 (23)
Silkhaus High Floor in 29 BLVD | Near Burj Khalifa

No image available

$40,946
$165
65%
113$73✅❌❌Y / Y⭐️ 4.5 (22)
GuestReady - Downtown Comfort near Burj Khalifa

No image available

$48,568
$162
80%
111$76❌❌❌Y / Y⭐️ 4.5 (10)
Sonder Business Bay | 1BR w/ Balcony, Floors 1–15

No image available

$27,055
$231
32%
11.51$0✅❌❌Y / Y⭐️ 4.5 (21)
Central Studio: near Dubai Mall

No image available

$25,376
$98
69%
112$33✅❌❌Y / Y⭐️ 5 (16)
Spacious 1-Bed Home Next to Dubai Mall 157CL2-1

No image available

$25,629
$161
42%
114$41✅❌❌Y / Y⭐️ 4 (8)

Return Metrics

278.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$28,117$56,234$84,352$112,469$140,586$281,173$843,521
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$23,999$23,999$23,999$23,999$23,999$23,999$23,999
Down Payment$6,000$6,000$6,000$6,000$6,000$6,000$6,000
Property Appreciation$900$1,827$2,781$3,765$4,778$10,317$42,817
Total Return$59,017$88,061$117,133$146,234$175,365$321,491$916,339

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

278.72%

Cap Rate

99.05%

Return on Investment

291.83%

property-location

Burj Khalifa Blvd Dubai, Dubai

1 bed • 1 bath • 1 guests

1605

Airbnb Investor Score

$28,117

Annual Profit

99.1%

Cap Rate

278.7%

Cash on Cash

$45,363

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 67% occupancy.Projected nightly rate is $180/night at 69% occupancy.

Top 51% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$45,803

Avg annual revenue

69%

Avg occupancy rate

$180

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

$28,117

Profit

Revenue

$45,363

Operating Expenses

$15,646

Operating Income

$29,717

Mortgage & Taxes

$1,600

Profit (Cash Flow)

$28,117

$10,088

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$3,188

Closing Costs

$900

Total

$10,088

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

278.72%

Cap Rate

99.05%

Profit (Cummulative)

$28,117

$24,000

$3,188

$900

$0

Total Gain

$29,440