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 Rental Arbitrage Analysis Đ. Hoàng Sa, , Hồ Chí Minh,

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$7,561

Profit (Cash Flow)

-$3,400

Cash on Cash Return

-152.8%

Annual Revenue

$7,561

AirDNA projects $28/night at 69% occupancy ($7,056). Airbtics projects $30/night at 69% occupancy ($7,560). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $30 rate per night.

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

Percentiles25%50%75%90%
Revenue$4,778$7,930$10,672$16,605
Occupancy53%76%86%94%
Nightly Rate$24$27$32$46

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
Great Balcony 1-bedroom @Laundry+Cleaning+Parking

No image available

$8,784
$40
60%
111$0❌❌❌Y / Y⭐️ 5 (16)
Spacious 1bedroom #FREE Cleaning+Laundry District1

No image available

$6,845
$34
55%
111$0❌❌❌Y / Y⭐️ 5 (11)
Cozy Vintage Style #FREE Cleaning+Laundry @Center

No image available

$7,357
$30
67%
111$0❌❌❌Y / Y⭐️ 5 (55)
Cubicity Hidden House 2B

No image available

$8,806
$26
84%
111$30❌❌❌Y / Y⭐️ 4.5 (20)
Cubicity Hidden House 5E

No image available

$7,853
$23
84%
111$30❌❌❌Y / Y⭐️ 4.5 (7)
Cubicity Hidden House 2D

No image available

$9,623
$25
98%
111$30❌❌❌Y / Y⭐️ 5 (42)
Cubicity Hidden House 4E

No image available

$10,223
$28
94%
111$30❌❌❌Y / Y⭐️ 4.5 (17)
Saigon vibe &Private apt, perfect location, pet ok

No image available

$6,275
$21
80%
111$5❌❌✅Y / Y⭐️ 5 (61)
Cubicity Hidden House 5D

No image available

$9,061
$25
94%
111$30❌❌❌Y / Y⭐️ 5 (26)
Cubicity Hidden House 3C

No image available

$7,327
$20
92%
111$30❌❌❌Y / Y⭐️ 5 (19)
New Spacious Studio(4) 50m2 in Downtown of Center

No image available

$7,721
$25
83%
111$6❌❌✅N / Y⭐️ 5 (38)
Cozy Modern Place - FreeNETFLIX @ Near Pink Church

No image available

$6,927
$29
64%
112$7❌❌❌Y / Y⭐️ 5 (72)
Quiet & cozy apt. w/sunny balcony-1BR-Full kitchen

No image available

$6,709
$23
79%
112$3❌❌✅Y / Y⭐️ 5 (56)
Cubicity Hidden House 4A

No image available

$8,339
$24
90%
111$30❌❌❌Y / Y⭐️ 4.5 (25)
Cubicity Hidden House - 4B

No image available

$9,434
$27
86%
111$30❌❌❌Y / Y⭐️ 4.5 (21)
Cubicity Hidden House 3A

No image available

$10,380
$28
96%
111$30❌❌❌Y / Y⭐️ 5 (29)
RIO SUITE | 50m2 Entire Tropico Suite - District 1

No image available

$8,654
$53
43%
111$20❌❌❌Y / Y⭐️ 4.5 (12)
Cubicity Hidden House 4C

No image available

$9,358
$27
85%
111$30❌❌❌Y / Y⭐️ 5 (31)
Cubicity Hidden House 3B

No image available

$9,083
$26
87%
111$30❌❌❌Y / Y⭐️ 4.5 (9)
Professor Suite | 50m2 Entire Suite in District 1

No image available

$6,538
$52
31%
111$28❌❌❌N / Y⭐️ 5 (23)
Comfort amongst the locals

No image available

$3,423
$26
34%
11.51$5❌❌❌N / N⭐️ 4.5 (3)
Cubicity Hidden House 4D

No image available

$9,102
$26
90%
111$30❌❌❌Y / Y⭐️ 5 (15)
Cubicity Hidden House 3D

No image available

$10,120
$27
96%
111$30❌❌❌Y / Y⭐️ 5 (22)
Cubicity Hidden House 2C

No image available

$10,140
$27
93%
111$30❌❌❌Y / Y⭐️ 5 (15)
Nexus Cay Diep - Studio with Balcony

No image available

$8,979
$45
46%
111$75❌❌❌Y / Y⭐️ 5 (4)
Live like local - Rustic modern studio in downtown

No image available

$4,116
$30
36%
111$5❌❌✅N / Y⭐️ 0 (1)
Vintage Serviced Apartment #FREE Laundry+Cleaning

No image available

$7,213
$27
73%
111$0❌❌❌Y / Y⭐️ 4.8 (7)
Amazing Balcony Apt @FREE Cleaning & Laundry D1

No image available

$7,715
$34
62%
111$0❌❌❌Y / Y⭐️ 4.8 (5)
Unique 1-Bedroom #Kitchen #FREE Cleaning & Laundry

No image available

$5,270
$36
40%
111$0❌❌❌Y / Y⭐️ 0 (0)
HoLo Bato Saigon HomeStay - T3

No image available

$7,027
$30
64%
111$0❌❌❌N / Y⭐️ 4.5 (34)
Berlin Studio | 40m2 Entire Studio in District 1

No image available

$8,451
$47
48%
111$28❌❌❌Y / Y⭐️ 5 (27)
Homestay two floors house Dist.1 - Peaceful & Cozy

No image available

$4,894
$23
57%
122$5❌❌❌Y / Y⭐️ 4.6 (63)
CBD Private Studio Apartment - Central District 1

No image available

$5,463
$18
82%
117$7❌❌✅Y / Y⭐️ 4.5 (101)
Unique Serviced Apt #Kitchen~FREE Laundry+Cleaning

No image available

$5,621
$32
48%
111$0❌❌❌Y / Y⭐️ 3 (2)
Cozy Serviced Apt~Kitchen @FREE Laundry~District 1

No image available

$6,819
$27
69%
111$0❌❌❌Y / Y⭐️ 4.7 (3)
Urban Getaway

No image available

$6,521
$22
81%
111$0❌❌❌N / Y⭐️ 5 (20)
Charming stay in D1

No image available

$6,843
$22
85%
111$0❌❌❌N / Y⭐️ 5 (9)
Family Cozy Suite ,Central D1 HCMC

No image available

$5,541
$22
68%
111$12❌❌❌Y / Y⭐️ 5 (4)

Return Metrics

-152.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,400-$6,800-$10,200-$13,601-$17,001-$34,002-$102,008
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$3,400-$6,800-$10,200-$13,601-$17,001-$34,002-$102,008

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-152.82%

Payback Period Days

0

Return on Investment

-152.82%

property-location

Đ. Hoàng Sa Hồ Chí Minh

1 bed • 1 bath • 3 guests

$7,561

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $28/night at 69% occupancy.Projected nightly rate is $30/night at 69% occupancy.

Top 53% of comparables

Top 33% 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.

$7,409

Avg annual revenue

69%

Avg occupancy rate

$30

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

$0k

$5k

$10k

$10k

Sign up to see the data on 40 all comparables

-$3,400

Profit

Revenue

$7,561

Operating Expenses

$7,961

Operating Income

-$400

Net Effective Rent

$3,000

Profit (Cash Flow)

-$3,400

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-152.82%

Payback Period Days

0