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 Divrei Khayim St, Jerusalem, Jerusalem District,

5 bed • 2.5 bath • 12 guests • $1,600,000

BNB

Calc

Annual Revenue

$135,999

Profit (Cash Flow)

$88,799

Cap Rate

6.5%

Annual Revenue

$135,999

AirDNA projects $652/night at 41% occupancy ($97,637). Airbtics projects $677/night at 55% occupancy ($135,998). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $677 rate per night.

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

Percentiles25%50%75%90%
Revenue$62,454$112,139$240,632$343,493
Occupancy37%50%78%89%
Nightly Rate$456$608$836$1,045

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
By Market • Wonderful Lightful 5BDR, Free Parking

No image available

$78,071
$534
38%
54.53$186❌❌❌Y / Y⭐️ 4.5 (6)
Renovated Large Cottage in Ramot Bet

No image available

$297,119
$820
99%
532$0❌❌❌Y / N⭐️ 0 (1)
Penthouse near Machne Yehuda with Jacuzzi

No image available

$138,218
$574
65%
54.51$94❌✅✅Y / Y⭐️ 5 (11)
Luxury 5 Bedroom Garden apt Jerusalem Estates

No image available

$170,075
$1,101
41%
53.53$350❌❌❌Y / Y⭐️ 0 (1)
Spacious House in the JLM Katamonim

No image available

$209,352
$572
100%
53.56$0❌❌❌Y / Y⭐️ 0 (1)
Unique Penthouse With a Gorgeous Roof Top

No image available

$49,726
$282
46%
522$207❌❌❌Y / Y⭐️ 4.5 (46)
Amazing 5BR with balcony

No image available

$90,808
$346
71%
535$404❌❌❌Y / Y⭐️ 5 (6)
In magical Baka, huge luxury 2 unit Chalet style

No image available

$118,940
$408
79%
53.54$174❌❌❌Y / Y⭐️ 5 (4)
וילה בהר שמואל.וילה תרשיש

No image available

$85,488
$416
55%
54.52$54✅✅❌N / N⭐️ 5 (14)
Haneviim Penthouse

No image available

$128,868
$642
53%
555$404❌❌❌Y / Y⭐️ 4.8 (10)
German Colony Penthouse Garden

No image available

$92,470
$661
38%
54.53$150❌❌❌Y / Y⭐️ 4.5 (8)
Prestigious villa in Ein Karem village, Jerusalem

No image available

$169,183
$1,062
43%
551$156✅❌❌Y / Y⭐️ 5 (10)
Large Old City Apartment

No image available

$98,776
$692
39%
531$0❌❌❌Y / Y⭐️ 5 (6)
villa karmina-the villa 2

No image available

$315,642
$1,691
51%
552$0✅❌❌N / Y⭐️ 5 (2)
Golden Jerusalem

No image available

$137,597
$515
73%
522$0❌❌❌Y / Y⭐️ 5 (3)
דירת גג\פנטהאוז מהממת ברמת שלמה

No image available

$92,598
$550
46%
52.51$0❌❌❌Y / Y⭐️ 0 (0)
דירה יפה בלב ירושלים

No image available

$282,710
$854
89%
544$300❌❌❌Y / Y⭐️ 0 (1)
Brand New Garden Apartment

No image available

$120,741
$575
57%
5410$100❌❌❌Y / Y⭐️ 0 (1)
בית בירושלים באוירת צימר יוקרתי מרווח ומעוצב

No image available

$118,305
$401
80%
52.51$67❌❌❌Y / Y⭐️ 5 (57)
Private House 5BD In Mamilla Facing Citadel Hotel

No image available

$55,815
$305
50%
53365$175❌✅✅Y / Y⭐️ 4 (13)
Temple mount view

No image available

$203,554
$704
79%
531$0❌❌❌Y / N⭐️ 4.4 (10)
Spacious 5 Bedroom Romema Central modern

No image available

$54,044
$386
37%
531$100❌❌❌Y / N⭐️ 5 (1)
The Jerusalem Penthouse

No image available

$167,489
$1,005
43%
557$849❌✅❌Y / Y⭐️ 5 (24)
German Colony everything at your doorstep

No image available

$150,775
$470
87%
53.57$200❌❌❌Y / Y⭐️ 5 (9)
כפר בעיר

No image available

$256,938
$733
95%
523$67❌❌❌Y / N⭐️ 5 (4)
Penthouse in Rehavia

No image available

$126,094
$1,044
33%
551$0❌❌❌Y / Y⭐️ 4.4 (5)
Elisha 4, 5 Bedrooms, Penthouse

No image available

$127,809
$970
36%
557$0✅✅❌Y / Y⭐️ 0 (0)
Beautiful Jerusalem family home

No image available

$150,666
$405
100%
545$94❌❌✅Y / Y⭐️ 0 (1)
Art Apartment - Mamila Avenue

No image available

$151,086
$860
48%
53.51$0✅❌❌Y / Y⭐️ 5 (5)
פנטאוז עם נוף פנורמי וייחודי משקיפה על חצי ירושלים

No image available

$174,582
$801
57%
521$94❌❌❌Y / Y⭐️ 0 (0)
Unique Kosher apartment in Jerusalem

No image available

$128,438
$566
62%
532$0✅❌❌Y / Y⭐️ 5 (1)
Bedroom villa with stunning view 5

No image available

$216,107
$757
78%
532$0❌❌❌Y / Y⭐️ 3.5 (2)
Ben Gamla St - familly kosher 5 rooms in Jerusalem

No image available

$86,056
$262
88%
52.53$135❌❌❌Y / Y⭐️ 0 (1)

Return Metrics

5.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$88,798$177,597$266,396$355,195$443,993$887,987$2,663,963
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$1,600,000$1,600,000$1,600,000$1,600,000$1,600,000$1,600,000$1,600,000
Property Appreciation$48,000$97,440$148,363$200,814$254,838$550,266$2,283,619
Total Return$1,736,798$1,875,037$2,014,759$2,156,009$2,298,832$3,038,254$6,547,583

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.34%

Cap Rate

6.53%

Return on Investment

8.23%

property-location

Divrei Khayim St Jerusalem, Jerusalem District

5 bed • 2.5 bath • 12 guests

66

Airbnb Investor Score

$88,798

Annual Profit

6.5%

Cap Rate

5.3%

Cash on Cash

$135,999

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $652/night at 41% occupancy ($97,637.02). Airbtics projects $677/night at 55% occupancy ($135,998).

Top 44% of comparables

Top 44% 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.

$131,688

Avg annual revenue

55%

Avg occupancy rate

$677

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

$30k

$125k

$215k

$315k

Sign up to see the data on 40 all comparables

$88,799

Profit

Revenue

$135,999

Operating Expenses

$31,360

Operating Income

$104,639

Mortgage & Taxes

$15,840

Profit (Cash Flow)

$88,799

$1,612,625

Cash Investment

Down Payment

$1,600,000

Renos & Furnishing

$12,625

Total

$1,612,625

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.34%

Cap Rate

6.53%

Profit (Cummulative)

$88,799

$0

$12,625

$48,000

$0

Total Gain

$136,799