BNBCalc Short Term Rental Investment Analysis Hurghada - Safaga Rd, , Red Sea Governorate,

1 bed • 1 bath • 4 guests • €13,000

BNB

Calc

Annual Revenue

€13,838

Profit (Cash Flow)

€4,829

Cap Rate

42.2%

Annual Revenue

€13,838

AirDNA projects €89/night at 35% occupancy ($11,377). Airbtics projects €88/night at 43% occupancy ($13,838). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 43% occupancy rate, €88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,236	€12,739	€21,751	€30,253
Occupancy	30%	40%	51%	64%
Nightly Rate	€64	€85	€115	€127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Rooftop (LS) #6	€6,385	€25	70%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (39)
Luxury 1+1 Apartment with Sea view in SomaBay	€16,190	€62	71%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Soma Bay Sea View Penthouse	€18,698	€62	82%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Casa De Madera \| 1BR Sea & Golf View \| Soma Bay	€14,176	€61	64%	1	1	2	€0	✅	❌	❌	Y / N	⭐️ 5 (16)
Cozy Rooftop (RS) #5	€7,935	€25	87%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (31)
Modern Beachfront 1BR Loft with Garden in Somabay	€15,949	€85	51%	1	1.5	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Apt - Soma Bay - Hurghada -Next to Breakers	€11,315	€76	40%	1	1	2	€22	✅	❌	❌	Y / Y	⭐️ 5 (10)
Studio with daily cleaning service	€8,140	€63	34%	1	1	3	€28	❌	❌	❌	N / N	⭐️ 5 (9)
Magical Cabana Steps From Beach & Pool	€14,237	€83	47%	1	1	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Magical Cabana Steps From Beach & Pool	€15,583	€82	52%	1	1	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (13)
The marina residence (studio #2)	€4,397	€27	45%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (30)
Stayr Somabay - Soma Breeze Apartment 17	€11,140	€85	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sea View Studio in Soma Bay With Free Beach & Pool	€14,567	€77	52%	1	1	1	€0	✅	❌	✅	Y / N	⭐️ 5 (8)
Beachfront Cabin	€15,408	€77	55%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Soma Bay Fully Furnished 1 BR-Soma Breeze	€10,701	€65	45%	1	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Lovely 1-bedroom apartment with sea view & pool	€17,559	€107	43%	1	1	2	€48	✅	❌	✅	Y / N	⭐️ 5 (5)
The marina residence (studio #3)	€4,848	€28	48%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (29)
Somabay Seaview 1BR Apartment w/ Free Beach & Pool	€10,785	€69	43%	1	1	1	€0	✅	❌	❌	Y / N	⭐️ 5 (9)
Somabay Seaview 1BR Loft 2 Mins to Beach & Pool	€18,997	€96	54%	1	1.5	1	€0	✅	❌	❌	Y / N	⭐️ 5 (10)
Seaview Cabana in Mesca, Somabay 1	€18,815	€135	38%	1	1	1	€0	✅	❌	❌	N / Y	⭐️ 0 (1)
Mesca Loft	€25,376	€182	38%	1	2	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy holiday home in Somabay	€12,944	€91	37%	1	1	3	€18	✅	❌	❌	Y / N	⭐️ 5 (4)
Soma Bay Loft 1 min to the beach	€12,550	€94	36%	1	2	5	€27	❌	❌	❌	Y / N	⭐️ 0 (0)
Luxurious Somabay Beachfront Duplex Loft	€18,014	€92	52%	1	2	4	€18	✅	❌	✅	Y / N	⭐️ 5 (3)
VESTA - Luxury APT - 1BR - Soma Breeze (I)	€13,028	€115	31%	1	1	1	€0	✅	❌	✅	Y / N	⭐️ 0 (2)
Luxus Wohnung in Km8/Safaga	€4,779	€33	39%	1	1	5	€27	❌	❌	❌	Y / N	⭐️ 0 (2)
Surfers Paradise Soma Bay	€5,863	€32	50%	1	1	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beachfront 1BR Spacious Somabay Loft w Beach, Pool	€13,355	€89	41%	1	1.5	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Flat in Somabay, Marina	€13,409	€75	49%	1	1	4	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Stayr Somabay - Somabreeze Apartment 32	€10,632	€85	34%	1	1	1	€0	✅	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

98.93% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,829	€9,658	€14,487	€19,316	€24,146	€48,292	€144,876
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€10,399	€10,399	€10,399	€10,399	€10,399	€10,399	€10,399
Down Payment	€2,600	€2,600	€2,600	€2,600	€2,600	€2,600	€2,600
Property Appreciation	€260	€525	€795	€1,071	€1,353	€2,846	€10,547
Total Return	€18,089	€23,183	€28,283	€33,388	€38,499	€64,138	€168,423

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.93%

Cap Rate

42.23%

Return on Investment

108.01%

Hurghada - Safaga Rd Red Sea Governorate

1 bed • 1 bath • 4 guests

Purchase Price

613

Airbnb Investor Score

€4,829

Annual Profit

42.2%

Cap Rate

98.9%

Cash on Cash

€13,838

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €89/night at 35% occupancy ($11,377.35). Airbtics projects €88/night at 43% occupancy ($13,838).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€12,747

Avg annual revenue

43%

Avg occupancy rate

€88

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

€10k

€20k

€25k

€4,829

Profit

Revenue

€13,838

Operating Expenses

€8,348

Operating Income

€5,490

Mortgage & Taxes

€661

Profit (Cash Flow)

€4,829

€4,881

Cash Investment

Down Payment

€2,600

Renos & Furnishing

€1,891

Closing Costs

€390

Total

€4,881

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

98.93%

Cap Rate

42.23%

Return on Investment

108.01%