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 Dubai Old Souk - Sabkha - Dubai - United Arab Emirates

1 bed • 1 bath • 1 guests • $300,000

BNB

Calc

Annual Revenue

$17,356

Profit (Cash Flow)

-$4,795

Cap Rate

3.7%

Annual Revenue

$17,356

AirDNA projects $96/night at 52% occupancy ($18,232). Airbtics projects $99/night at 48% occupancy ($17,356). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $99 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,817$14,264$26,231$61,433
Occupancy26%49%66%82%
Nightly Rate$71$79$108$204

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
Private Guest Room | Sweet Home

No image available

$12,127
$70
47%
111$5✅❌✅Y / N⭐️ 5 (14)
Private Master Room with Balcony

No image available

$17,825
$72
67%
112$11✅✅✅Y / N⭐️ 4.5 (17)
Private Cozy Studio with Kitchen

No image available

$8,094
$59
35%
112$53❌❌❌Y / Y⭐️ 4.5 (3)
Studio close to Burjuman Metro

No image available

$16,598
$74
61%
113$27❌❌✅Y / Y⭐️ 5 (4)
Near Al Ghubaiba metro & Bus st.

No image available

$13,439
$72
51%
111$0❌✅✅Y / Y⭐️ 0 (4)
Lovely studio overlooking city center 1 king bed

No image available

$23,432
$66
97%
111$0✅❌❌Y / N⭐️ 0 (2)
Entire Cozy Studio in the Heart of Old Dubai

No image available

$14,681
$60
66%
113$11❌❌❌N / N⭐️ 0 (0)
Beautiful Room Near Sharaf Dg Metro By E R

No image available

$43,884
$218
55%
111$0✅❌❌N / Y⭐️ 5 (18)
Beautiful Room Near Sharaf Dg Metro By E R

No image available

$38,825
$204
52%
111$0✅❌❌N / Y⭐️ 0 (1)
Studio Apartment in Al Mankhool Bur Dubai

No image available

$17,392
$72
66%
111$0❌❌❌Y / N⭐️ 0 (2)
Beautiful Room Near Sharaf Dg Metro By E R

No image available

$39,572
$204
53%
111$0✅❌❌N / Y⭐️ 4.5 (6)
Beautiful Room Near Sharaf Dg Metro By E R

No image available

$38,825
$204
52%
111$0✅❌❌N / Y⭐️ 0 (2)
Superior Room Near Meena Bazar

No image available

$22,348
$71
86%
112$0✅❌❌N / Y⭐️ 4.5 (4)
Private Studio with Kitchen in Meena-bazaar

No image available

$22,135
$84
72%
113$0❌❌❌Y / N⭐️ 5 (5)
Standard Room Nearby Dubai Museum

No image available

$9,207
$74
34%
111$0❌❌❌N / Y⭐️ 0 (0)
Spacious apartment Waterfront view-near Metro

No image available

$14,654
$91
44%
125$0❌❌❌Y / Y⭐️ 3.5 (3)
Studio near Burjuman mall

No image available

$33,357
$147
62%
111$0✅❌❌N / N⭐️ 4.5 (13)
King Heritage Room Near Al Seef heritage Souq

No image available

$17,789
$135
36%
111$0✅❌❌N / Y⭐️ 5 (4)
Beautiful Room Near Sharaf Dg Metro By E R

No image available

$43,304
$204
58%
111$0✅❌❌N / Y⭐️ 4 (4)
Superior Room Near Meena Bazar

No image available

$18,189
$71
70%
112$0✅❌❌N / Y⭐️ 3.5 (3)
Superior Room Near Meena Bazar

No image available

$20,241
$70
79%
112$0✅❌❌N / Y⭐️ 0 (0)
Superior Room Near Meena Bazar

No image available

$23,408
$78
82%
112$0✅❌❌N / Y⭐️ 0 (1)
Superior Room Near Meena Bazar

No image available

$22,209
$74
82%
112$0✅❌❌N / Y⭐️ 0 (1)
Dubai King size bed Convenient studio apartment

No image available

$16,420
$66
66%
113$38❌❌❌Y / N⭐️ 4.2 (8)
Studio Apartment with Kitchen

No image available

$9,092
$54
46%
111$0❌❌✅N / N⭐️ 0 (0)
Entire 1 Bedroom Apt Near Burjuman Metro

No image available

$41,861
$133
86%
111$0❌❌❌Y / N⭐️ 4.6 (5)
Studio Apartment Near Sharaf DG Metro Station

No image available

$14,356
$106
37%
111$0✅❌❌Y / Y⭐️ 0 (0)
Feel home when you tour

No image available

$10,835
$80
37%
121$0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

-6.64% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,795-$9,590-$14,385-$19,180-$23,975-$47,951-$143,854
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,226$8,625$13,203$17,967$22,925$50,918$239,999
Down Payment$60,000$60,000$60,000$60,000$60,000$60,000$60,000
Property Appreciation$9,000$18,270$27,818$37,652$47,782$103,174$428,178
Total Return$68,431$77,304$86,635$96,439$106,732$166,142$584,324

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.64%

Cap Rate

3.73%

Return on Investment

11.67%

property-location

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

1 bed • 1 bath • 1 guests

-18

Airbnb Investor Score

-$4,795

Annual Profit

3.7%

Cap Rate

-6.6%

Cash on Cash

$17,356

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $96/night at 52% occupancy ($18,232.98). Airbtics projects $99/night at 48% occupancy ($17,356).

Top 51% of comparables

Top 31% 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.

$17,798

Avg annual revenue

48%

Avg occupancy rate

$99

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

$5k

$15k

$30k

$45k

Sign up to see the data on 40 all comparables

-$4,795

Profit

Revenue

$17,356

Operating Expenses

$6,152

Operating Income

$11,204

Mortgage & Taxes

$16,000

Profit (Cash Flow)

-$4,795

$72,188

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$3,188

Closing Costs

$9,000

Total

$72,188

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.64%

Cap Rate

3.73%

Profit (Cummulative)

-$4,795

$4,226

$3,188

$9,000

$0

Total Gain

$8,431