BNBCalc Short Term Rental Rental Arbitrage Analysis Douala Port, Douala, Cameroon

3 bed • 3.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$22,265

Profit (Cash Flow)

$1,128

Cash on Cash Return

24.9%

Annual Revenue

$22,265

AirDNA projects $83/night at 40% occupancy ($12,126). Airbtics projects $103/night at 40% occupancy ($15,048). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,629	$15,185	$22,724	$38,825
Occupancy	23%	41%	48%	67%
Nightly Rate	$65	$99	$127	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three bedroom ultra modern villa	$25,422	$151	46%	3	4	2	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Chaleureux appartement 3 chambres à Bonapriso	$24,031	$98	67%	3	3	4	$0	❌	❌	❌	Y / N	⭐️ 5 (24)
Résidence Bebey	$14,739	$85	41%	3	2	1	$64	❌	❌	❌	Y / N	⭐️ 4.8 (4)
appartement meuble 3 chambres 2 sales de bain WIFI	$9,147	$51	49%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Grand Appartement moderne à Japoma/Nkolbong	$10,014	$76	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bel appartement spacieux situé à Japoma/Nkolbong	$10,014	$76	36%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Netflix dispo+ Internet super rapide+ 3 grdes cham	$21,678	$114	51%	3	2	1	$29	✅	❌	✅	N / Y	⭐️ 4.2 (14)
3 Bedroom Villa in Douala	$22,354	$176	34%	3	3	1	$42	✅	❌	❌	N / N	⭐️ 0 (0)
Appartement de 3 chambres prêt de Carrefour Market	$14,735	$66	61%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
la maison blanche	$20,774	$132	43%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Appartement familial (8 pers) - Résidence Nomalo	$4,884	$32	41%	3	2	2	$11	❌	❌	❌	N / N	⭐️ 4 (13)
Duplex 3 chambres	$7,576	$45	46%	3	3	1	$0	❌	❌	✅	Y / N	⭐️ 4 (1)
Le Petit Coin Lyonnais 4 Familial	$8,428	$47	49%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.7 (7)
Belle villa meublée sécurisée avec générateur	$28,284	$168	46%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (2)
Appartement moderne	$37,040	$115	88%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (4)
Le CONDO, Bonanjo	$28,585	$110	71%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
luxury 3 bedroom apartment, douala, cameroon	$7,034	$62	31%	3	3	1	$33	❌	❌	✅	N / Y	⭐️ 5 (1)
Akwa: Appart Chic et Raffiné, Parking, Wifi,Centre	$20,130	$125	44%	3	3	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (2)
Orthopaedic bed\| Netflix+Fast Wifi\| Pool+Generator	$42,984	$135	87%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Appartement 3 ch - Douala Centre	$7,731	$48	44%	3	3	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (2)
3 Bedrooms House in Bonamoussadi(WiFi gratuit)	$8,183	$52	43%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Appartement de style parisien décoré avec goût	$31,476	$86	100%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (8)
Le Condo’, Bonanjo	$22,952	$95	66%	3	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
Superbe Appartement à bonapriso	$18,572	$118	43%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Villa meublée Homelux Deido Bonateki	$6,151	$35	48%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Gabi’s Guesthouse	$36,234	$300	33%	3	4	7	$0	✅	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

24.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,128	$2,256	$3,384	$4,512	$5,640	$11,280	$33,841
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	$1,128	$2,256	$3,384	$4,512	$5,640	$11,280	$33,841

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.86%

Payback Period Days

1469

Return on Investment

24.86%

Douala Port Douala, Région du Littoral

3 bed • 3.5 bath • 6 guests

Monthly Rent

$22,265

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $83/night at 40% occupancy.Projected nightly rate is $103/night at 40% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$14,921

Avg annual revenue

40%

Avg occupancy rate

$103

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

$15k

$30k

$45k

$1,128

Profit

Revenue

$22,265

Operating Expenses

$9,137

Operating Income

$13,128

Net Effective Rent

$12,000

Profit (Cash Flow)

$1,128

$4,538

Cash Investment

Renos & Furnishing

$4,438

Setup Costs

$100

Total

$4,538

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

24.86%

Payback Period Days

1469