Burj Khalifa Blvd Dubai, Dubai
1 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%