BNBCalc Short Term Rental Investment Analysis Cengizhan Caddesi, 35040, Bornova, İzmir, Türkiye

3 bed • 1 bath • 1 guests • $123,213

BNB

Calc

Annual Revenue

$14,705

Profit (Cash Flow)

-$8,598

Cap Rate

-0.2%

Annual Revenue

$14,705

AirDNA projects $45/night at 49% occupancy ($8,053). Airbtics projects $66/night at 61% occupancy ($14,704). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $66 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,512	$14,372	$18,680	$25,423
Occupancy	49%	55%	65%	82%
Nightly Rate	$46	$61	$79	$104

Return Metrics

-23.5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,598	-$17,196	-$25,795	-$34,393	-$42,992	-$85,984	-$257,953
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$98,570	$98,570	$98,570	$98,570	$98,570	$98,570	$98,570
Down Payment	$24,642	$24,642	$24,642	$24,642	$24,642	$24,642	$24,642
Property Appreciation	$3,696	$7,503	$11,425	$15,464	$19,624	$42,374	$175,857
Total Return	$118,310	$113,519	$108,842	$104,283	$99,845	$79,603	$41,116

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.5%

Cap Rate

-0.23%

Return on Investment

-10.08%

Cengizhan Caddesi İzmir, 35040

3 bed • 1 bath • 1 guests

Purchase Price

$14,705

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $45/night at 49% occupancy.Projected nightly rate is $66/night at 61% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

-$8,598

Profit

Revenue

$14,705

Operating Expenses

$14,992

Operating Income

-$287

Mortgage & Taxes

$8,312

Profit (Cash Flow)

-$8,598

$36,589

Cash Investment

Down Payment

$24,643

Renos & Furnishing

$8,250

Closing Costs

$3,696

Total

$36,589

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.5%

Cap Rate

-0.23%

Return on Investment

-10.08%