property-location

El Masbat St South Sinai Governorate

3 bed • 2 bath • 6 guests

Purchase Price

$21,139

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$112
Occupancy
52%

$0k

$15k

$35k

$50k

Sign up to see the data on 49 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$3,586

Profit

Revenue

$21,139

Operating Expenses

$12,469

Operating Income

$8,670

Mortgage & Taxes

$5,083

Profit (Cash Flow)

$3,586

$27,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Closing Costs

$3,000

Total

$27,250

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

13.16%

Cap Rate

8.66%

Profit (Cummulative)

$3,586

$1,409

$4,250

$2,000

$634

Total Gain

$7,629

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.