BNBCalc Short Term Rental Investment Analysis Dubai Old Souk - Sabkha - Dubai - United Arab Emirates

3 bed • 2 bath • 5 guests • $900,000

BNB

Calc

Annual Revenue

$143,398

Profit (Cash Flow)

$68,970

Cap Rate

13.0%

Annual Revenue

$143,398

AirDNA projects $127/night at 66% occupancy ($30,614). Airbtics projects $425/night at 52% occupancy ($80,718). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $569 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,684	$71,954	$144,815	$235,637
Occupancy	35%	55%	69%	85%
Nightly Rate	$266	$353	$569	$752

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three Bedroom Apartment Near By Burjuman Mall	$25,869	$228	31%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Cozy 3br in the heart of Dubai near clocktower	$48,312	$275	48%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Habitat Suites - 3BR Suite near World Trade Centre	$45,381	$142	85%	3	2	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (29)
7 person sleeper \| Walk to beach + Free Breakfast	$78,983	$267	80%	3	2	1	$161	❌	❌	❌	Y / Y	⭐️ 5 (44)
Brand New Panoramic Sea View Luxury Apartment	$65,319	$229	77%	3	3.5	2	$71	✅	❌	❌	Y / Y	⭐️ 5 (22)
Luxe Apartment w/ Rooftop Terrace + Walk To Beach	$63,162	$180	95%	3	3	2	$191	❌	❌	❌	Y / Y	⭐️ 5 (62)
Spacious 3BRApt w/ Wi-Fi & Parking - Oud Metha	$93,945	$372	69%	3	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Luxe 2br At 1 Residences Wasl Near Metro Station	$46,031	$219	56%	3	2.5	1	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
2BR + Kids Room w/ Housekeeping - Walk To J1 Beach	$99,175	$285	94%	3	2	1	$172	❌	❌	❌	Y / Y	⭐️ 5 (62)
Sea View 3 BD apartment in La Mer near the beach	$98,240	$309	86%	3	2	3	$112	✅	❌	❌	Y / Y	⭐️ 5 (3)
Three Bedroom Apartment Near by Burjuman Mall Ac	$31,546	$221	39%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Bnbme \| Sea-View Luxury Apartment in Dubai	$58,845	$271	57%	3	3.5	1	$90	✅	❌	✅	Y / Y	⭐️ 4.5 (56)
Al Mankhool 3 Bedroom Apartment #2	$62,191	$472	36%	3	3.5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Furnished 3BR Apt - Near Dubai Frame	$173,337	$740	64%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Blueground \| Residences Tower, gym, & parking	$72,548	$432	45%	3	3	30	$231	✅	❌	✅	Y / Y	⭐️ 5 (1)
Deluxe - 3br in La Cote B5 - La Mer	$57,693	$268	56%	3	4	1	$229	✅	❌	❌	Y / N	⭐️ 4.9 (9)
Stunning Waterfront Apt w/ Open Sea Vws in La Mer	$109,878	$572	52%	3	5	1	$123	✅	❌	❌	Y / Y	⭐️ 5 (3)
Stylishly Decorated Spacious 3 Bed next to Metro	$45,778	$197	59%	3	2	1	$161	❌	❌	❌	Y / N	⭐️ 4 (5)
Blueground \| Residences Tower, gym, & parking	$146,407	$678	59%	3	3	30	$231	✅	❌	✅	Y / Y	⭐️ 3.4 (3)
Blueground \| Residences Tower, gym, & parking	$121,555	$403	80%	3	3	30	$231	✅	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| Residences Tower, gym, & parking	$149,614	$751	54%	3	3	30	$231	✅	❌	✅	Y / Y	⭐️ 0 (0)
Perfect villa for your vacation	$89,861	$264	93%	3	3	3	$0	❌	❌	❌	Y / N	⭐️ 4.3 (3)
3 Bedroom Serviced Apartment	$19,764	$135	40%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (6)
Three Bedroom Apartment Near by Burjuman Mall Ac	$33,474	$269	34%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
3BR Beige Gray Escape: Silver Skywalk Sanctuary	$81,534	$352	63%	3	3	1	$136	✅	❌	❌	Y / Y	⭐️ 0 (0)
Elegant Family Retreat in Dubai's Deira: 3BR Oasis	$48,423	$270	49%	3	3.5	1	$0	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Veluxa - Stunning Sea View - Luxe 3 Bed in La Mer	$129,119	$569	62%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Blueground \| Residences Tower, gym, & parking	$188,497	$734	69%	3	3	30	$231	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Bright & Spacious Jumeirah Villa + Garden	$75,148	$354	58%	3	1	7	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Appartement 3 chambres salons	$51,707	$277	51%	3	3	1	$0	✅	✅	✅	Y / N	⭐️ 0 (0)
Sea facing apartment	$128,248	$438	80%	3	3.5	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Marvelous 3 Bedrooms with Luxury Interior	$100,784	$653	42%	3	4	3	$41	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

32.32% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$68,969	$137,939	$206,909	$275,879	$344,849	$689,699	$2,069,098
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,999	$719,999	$719,999	$719,999	$719,999	$719,999	$719,999
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$995,969	$1,092,749	$1,190,364	$1,288,837	$1,388,196	$1,899,224	$4,253,634

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.32%

Cap Rate

12.99%

Return on Investment

50.91%

Dubai Old Souk - Sabkha - Dubai - United Arab Emirates Dubai, Dubai

3 bed • 2 bath • 5 guests

Purchase Price

170

Airbnb Investor Score

$68,969

Annual Profit

13.0%

Cap Rate

32.3%

Cash on Cash

$143,398

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 66% occupancy.Projected nightly rate is $425/night at 52% 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.

$73,743

Avg annual revenue

52%

Avg occupancy rate

$425

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

$20k

$75k

$130k

$190k

$68,970

Profit

Revenue

$143,398

Operating Expenses

$26,430

Operating Income

$116,969

Mortgage & Taxes

$47,999

Profit (Cash Flow)

$68,970

$213,376

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$6,376

Closing Costs

$27,000

Total

$213,376

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.32%

Cap Rate

12.99%

Return on Investment

50.91%