Dubai Old Souk - Sabkha - Dubai - United Arab Emirates Dubai, Dubai
1 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%