BNBCalc Short Term Rental Rental Arbitrage Analysis Göktürk Merkez, Göktürk Caddesi, Eyüpsultan/İstanbul, Türkiye

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$12,966

Profit (Cash Flow)

-$24,719

Cash on Cash Return

-568.3%

Annual Revenue

$12,966

AirDNA projects $117/night at 28% occupancy ($11,965). Airbtics projects $71/night at 50% occupancy ($12,966). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $71 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,861	$10,638	$17,556	$30,452
Occupancy	39%	47%	57%	79%
Nightly Rate	$54	$60	$82	$103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
TeenyWeenyHouse 15min toAirport-20 min to Levent	$15,234	$70	55%	1	1	1	$19	❌	❌	✅	Y / Y	⭐️ 5 (123)
Stylish1+1 flat with sunset view	$22,860	$64	94%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (84)
Lotus - Luxurious 1BR Apt w/ Stunning View & Gym	$13,232	$81	43%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
maydan view elegant apartment	$19,640	$58	89%	1	1.5	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cozy House in Göktürk /Text me for short stays	$13,158	$59	59%	1	1	100	$35	✅	❌	❌	Y / Y	⭐️ 5 (57)
Göktürk çarşıda restoran ve barlar sokağında YENİ	$24,062	$121	52%	1	1.5	100	$47	✅	❌	❌	Y / Y	⭐️ 5 (37)
Basil - Spacious Design 1BR w/ Free Parking & Gym	$15,203	$86	47%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4.2 (19)
Ivy - Modern Cozy 1BR Apt w Private Parking & Gym	$18,690	$78	64%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4.4 (11)
Göktürk cafe ve barlar sokağı Yeni büyük Delux	$26,749	$149	48%	1	2	100	$47	✅	❌	❌	Y / Y	⭐️ 5 (17)
Hava alanına15 dk 1+1 lüks daire	$8,280	$58	39%	1	1	101	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Cute apartment inside a complex	$10,270	$61	46%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Havaalanına yakın havuzlu, sakin ev	$8,307	$58	37%	1	1	1	$23	✅	❌	✅	Y / Y	⭐️ 5 (6)
Woods Flats 2	$6,174	$42	39%	1	2	3	$30	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Квартира целиком в районе Башакшехир 5 этап.	$9,435	$59	42%	1	2	3	$25	❌	❌	❌	Y / N	⭐️ 4.8 (19)
A17 Next to Vadi Istanbul 1 Bedroom	$8,301	$54	42%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
30th Floor Luxury Tower Skyland Istanbul Studio	$27,459	$80	91%	1	1	2	$32	✅	❌	✅	Y / Y	⭐️ 5 (41)
Fern - Stunning 1BR Condo w Terrace View & Parking	$18,050	$100	48%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Pine - Luxurious Modern 1BR Condo w/ Parking & Gym	$15,780	$91	46%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4 (10)
ComeLiveGo Apartments Bahçeköy 4	$11,493	$54	57%	1	1	101	$16	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Huzurlu 1 Bahçe Residence YENİ (Garden view NEW)	$31,722	$155	55%	1	1	2	$39	❌	❌	❌	Y / Y	⭐️ 5 (3)
Modern Residence Apartment in Gokturk, Eyupsultan	$15,177	$69	57%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Sage - Gorgeous Modern 1BR Condo w/ Parking & Gym	$24,152	$83	78%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Maple - Chic Cozy 1BR Apt w/ Parking & Gym	$14,705	$82	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (114)
A03 Next to Vadi Istanbul 1 Bedroom	$7,467	$51	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
A16 Next to Vadi Istanbul 1 Bedroom	$9,838	$56	48%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Peaceful 1-Bedroom Apt-near Kayaşehir attractions	$19,725	$57	92%	1	1	5	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Havaalanına, çarşıya ve doğaya yakın. 3 aylık Rez.	$8,418	$50	46%	1	1	100	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Come Live Go Apartments Bahçeköy 5	$9,914	$41	64%	1	1	101	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Come Live Go Apartments Bahçeköy 7	$13,556	$60	59%	1	1	101	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Apartment in Sariyer Istanbul	$6,193	$36	47%	1	1	5	$0	✅	✅	❌	Y / Y	⭐️ 4 (4)
A05 Next to Vadi Istanbul 1 Bedroom	$6,790	$53	35%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
A04 Next to Vadi Istanbul 1 Bedroom	$10,080	$54	51%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Skyland premium daire	$27,437	$111	65%	1	2	3	$46	✅	❌	❌	Y / Y	⭐️ 5 (2)
Mükemmel Spor Concept Daire	$6,734	$46	40%	1	1	100	$0	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

-568.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,719	-$49,438	-$74,158	-$98,877	-$123,597	-$247,194	-$741,583
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	-$24,719	-$49,438	-$74,158	-$98,877	-$123,597	-$247,194	-$741,583

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-568.26%

Payback Period Days

Return on Investment

-568.26%

Göktürk Merkez İstanbul, 34077

1 bed • 1 bath • 1 guests

Monthly Rent

$12,966

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $117/night at 28% occupancy ($11,965.39). Airbtics projects $82/night at 50% occupancy ($12,966).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$13,486

Avg annual revenue

50%

Avg occupancy rate

$71

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

$20k

$35k

-$24,719

Profit

Revenue

$12,966

Operating Expenses

$13,686

Operating Income

-$719

Net Effective Rent

$24,000

Profit (Cash Flow)

-$24,719

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-568.26%

Payback Period Days