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 Gouraud, Bayrut, Beirut Governorate,

3 bed โ€ข 2.5 bath โ€ข 6 guests โ€ข $160,000

BNB

Calc

Annual Revenue

$18,043

Profit (Cash Flow)

-$3,131

Cap Rate

3.4%

Annual Revenue

$18,043

AirDNA projects $116/night at 47% occupancy ($19,913). Airbtics projects $141/night at 47% occupancy ($24,204). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $95 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,408$25,183$35,117$50,087
Occupancy40%47%52%59%
Nightly Rate$90$143$180$226

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
Bright Duplex Loft - 3 Bedrooms + Terrace

No image available

$22,645
$172
35%
331$36โŒโŒโŒY / Yโญ๏ธ 4.8 (43)
CHยฎ - 6th Heaven - 3 BR Apartment, Gemmayzeh

No image available

$51,715
$178
78%
33.51$50โœ…โŒโœ…Y / Yโญ๏ธ 5 (53)
3-bedroom Appartment in Gemmayze with 24/7 power

No image available

$11,232
$92
33%
325$25โŒโŒโŒY / Yโญ๏ธ 5 (9)
Belapart

No image available

$20,308
$105
50%
334$40โŒโŒโœ…Y / Yโญ๏ธ 4.9 (10)
3-Bedroom Flat- Mar Mikhael Main Street 24/7 Power

No image available

$27,051
$114
63%
31.51$35โŒโŒโœ…Y / Yโญ๏ธ 4.5 (153)
Lebanese Heritage Apartment

No image available

$27,560
$167
44%
33.51$38โŒโœ…โŒY / Yโญ๏ธ 5 (79)
3BD Apartment in Monot (A) - Power 24/7

No image available

$16,280
$89
48%
334$65โŒโŒโŒY / Yโญ๏ธ 5 (47)
Dreamy 3BR Penthouse w/ a SuperTerrace 24/7power

No image available

$29,281
$194
40%
33.52$50โŒโŒโŒY / Yโญ๏ธ 5 (50)
Big comfy family apartment - Sodeco

No image available

$13,710
$91
36%
31.53$40โŒโŒโŒY / Yโญ๏ธ 4.5 (6)
Maud's Elegant Cocoon at Monot

No image available

$24,664
$148
45%
322$40โŒโŒโŒY / Yโญ๏ธ 5 (8)
24/7 AC/ELECTRICITY/WIFI SOLAR ENERGY ACHRAFIEH

No image available

$18,918
$87
59%
341$20โŒโŒโœ…Y / Yโญ๏ธ 4.7 (16)
Sassine Flats - Contemporary (093) - Power 24/7

No image available

$36,636
$226
43%
341$65โŒโŒโŒY / Nโญ๏ธ 4.7 (17)
Stellar stay in wonderful seclusion โ€“ Rue du Liban

No image available

$25,965
$195
36%
333$51โŒโŒโŒY / Yโญ๏ธ 4.8 (30)
Spacious, Charming & Super Bright | Mar Mikhael

No image available

$20,297
$92
57%
321$40โŒโŒโŒY / Yโญ๏ธ 4.5 (71)
Cactus 5- Mar Mikhael

No image available

$12,268
$67
49%
322$30โŒโŒโŒY / Yโญ๏ธ 5 (50)
Stylish & Chic 3 BR | Mar Mikhael

No image available

$10,252
$58
46%
321$40โŒโŒโŒY / Yโญ๏ธ 4.7 (56)
Prime location- central spacious apart 3bdr/3bthr

No image available

$24,262
$123
49%
335$99โŒโœ…โŒY / Yโญ๏ธ 5 (10)
Artistic 3-BD Apt in Gemayzeh

No image available

$37,799
$179
56%
331$50โŒโŒโŒY / Yโญ๏ธ 5 (9)
3BD Apartment in Monot (B) - Power 24/7

No image available

$14,026
$81
46%
331$65โŒโŒโŒY / Yโญ๏ธ 5 (22)
Stunning Artistโ€™s House in Saifi

No image available

$52,090
$252
56%
32.52$55โŒโœ…โŒY / Yโญ๏ธ 5 (19)
Mar Mikhael 3BD Apartment + Terrace

No image available

$21,164
$141
40%
31.55$65โŒโŒโŒY / Yโญ๏ธ 5 (106)
Beautiful appartment in Achrafie 24h/7 electricity

No image available

$17,378
$85
55%
324$25โŒโŒโŒY / Yโญ๏ธ 5 (31)
Luxurious Duplex with Sea View

No image available

$68,658
$253
72%
351$62โŒโŒโŒY / Yโญ๏ธ 4.9 (47)
Luxury Meets Charm in the heart of Mar Mkhael

No image available

$33,366
$180
49%
331$50โŒโŒโŒY / Yโญ๏ธ 4.9 (45)
Sassine Flats - Luminous (103) - Power 24/7

No image available

$33,558
$146
61%
341$65โŒโŒโŒY / Yโญ๏ธ 4.6 (6)
3BR~Spacious prime location apartment in Ashrafieh

No image available

$10,388
$86
33%
3214$0โŒโœ…โœ…Y / Nโญ๏ธ 4.9 (8)
Sassine Flats - Design & Style (703) - PWR24/24

No image available

$24,212
$128
48%
341$65โŒโŒโŒY / Nโญ๏ธ 3.8 (4)
Upscale Living - Saifi Village Duplex Apartment

No image available

$37,427
$218
46%
32.51$50โŒโŒโŒY / Yโญ๏ธ 5 (75)
Lovely flat in Achrafieh (24/7 electricity)

No image available

$37,044
$219
46%
33.51$50โŒโŒโŒY / Yโญ๏ธ 5 (6)
3BR on MM stairs with a quiet terrace, 24/7 Power

No image available

$10,289
$66
41%
312$45โŒโŒโŒY / Yโญ๏ธ 5 (22)
Modern 3BR Apt next to Hotel Dieu 24/7 Power

No image available

$12,438
$65
50%
31.52$45โŒโŒโŒY / Yโญ๏ธ 4.5 (12)
Your Gemayzeh GEM- 24/7pwr

No image available

$23,733
$146
43%
32.52$35โŒโŒโŒY / Yโญ๏ธ 5 (26)
Chic Contemporary 3BR in Mar Mikhael w/ 24/7 power

No image available

$19,031
$158
32%
32.52$40โŒโŒโŒY / Yโญ๏ธ 5 (5)
3BD Luxury Haven in Achrafieh: Elegant & Classic

No image available

$39,446
$232
46%
34.52$65โŒโŒโŒY / Nโญ๏ธ 4.5 (6)
Luxury 3.5 BR Apt in Achrafieh (Central Beirut)

No image available

$47,431
$253
48%
346$100โŒโŒโŒY / Yโญ๏ธ 4.4 (8)
Lovely 3 Bedroom Achrafieh, walk to Bey 24H Electr

No image available

$19,346
$91
52%
325$75โŒโŒโŒY / Yโญ๏ธ 5 (10)
MC's Charming 24/7 electricity Apt Beirut Achrafie

No image available

$27,355
$151
49%
33.54$40โŒโœ…โœ…Y / Yโญ๏ธ 5 (109)
Sassine Flats - Modish (033) - Power 24/7

No image available

$36,993
$181
55%
342$65โŒโŒโŒY / Yโญ๏ธ 4.7 (37)
Calm & Central 3 BD in Achrafieh - Beirut

No image available

$9,159
$62
39%
31.52$30โŒโŒโŒY / Nโญ๏ธ 5 (27)

Return Metrics

-7.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,130-$6,261-$9,392-$12,523-$15,653-$31,307-$93,923
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$127,999$127,999$127,999$127,999$127,999$127,999$127,999
Down Payment$32,000$32,000$32,000$32,000$32,000$32,000$32,000
Property Appreciation$4,800$9,744$14,836$20,081$25,483$55,026$228,361
Total Return$161,669$163,482$165,443$167,558$169,829$183,718$294,438

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.23%

Cap Rate

3.37%

Return on Investment

9.06%

property-location

Gouraud Bayrut, Beirut Governorate

3 bed โ€ข 2.5 bath โ€ข 6 guests

-23

Airbnb Investor Score

-$3,130

Annual Profit

3.4%

Cap Rate

-7.2%

Cash on Cash

$18,043

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 47% occupancy.Projected nightly rate is $141/night at 47% occupancy.

Top 26% of comparables

Top 63% 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.

$25,873

Avg annual revenue

47%

Avg occupancy rate

$141

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

-$3,131

Profit

Revenue

$18,043

Operating Expenses

$12,641

Operating Income

$5,402

Mortgage & Taxes

$8,533

Profit (Cash Flow)

-$3,131

$43,270

Cash Investment

Down Payment

$32,000

Renos & Furnishing

$6,470

Closing Costs

$4,800

Total

$43,270

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.23%

Cap Rate

3.37%

Profit (Cummulative)

-$3,131

$128,000

$6,470

$4,800

$0

Total Gain

$3,923