Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Khamis - Abha, Abha Saudi Arabia

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$18,408

Profit (Cash Flow)

-$5,585

Cash on Cash Return

-84.6%

Annual Revenue

$18,408

AirDNA projects $121/night at 34% occupancy ($15,026). Airbtics projects $140/night at 36% occupancy ($18,408). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 36% occupancy rate, $140 rate per night.

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

Percentiles25%50%75%90%
Revenue$8,982$16,040$26,439$48,914
Occupancy25%35%43%57%
Nightly Rate$97$123$165$232

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
$28,262
$198
39%
221$0✅❌❌Y / Y⭐️ 5 (15)
$12,125
$80
41%
221$4❌❌✅Y / Y⭐️ 5 (117)
$10,563
$78
37%
211$0❌❌✅Y / Y⭐️ 5 (136)
$16,267
$67
66%
221$3❌❌❌Y / N⭐️ 5 (9)
$15,153
$115
36%
215$0❌❌✅Y / Y⭐️ 5 (2)
$12,649
$108
32%
221$0❌❌❌Y / Y⭐️ 5 (18)
$27,120
$130
57%
221$0❌❌❌Y / Y⭐️ 5 (3)
$27,798
$217
35%
221$0❌❌❌Y / Y⭐️ 5 (10)
$15,219
$99
42%
222$0❌❌❌Y / N⭐️ 5 (5)
$14,480
$92
43%
223$0❌❌❌Y / Y⭐️ 4.3 (6)
$18,972
$108
48%
221$0❌❌❌Y / N⭐️ 0 (2)
$14,493
$132
30%
221$0✅❌✅Y / Y⭐️ 5 (5)
$28,064
$142
54%
221$0❌❌❌N / N⭐️ 0 (6)
$11,529
$90
35%
221$0❌❌❌Y / Y⭐️ 0 (2)
$17,490
$81
59%
221$0❌❌❌Y / N⭐️ 5 (10)
$36,198
$230
43%
221$0✅❌✅Y / N⭐️ 0 (0)
$24,054
$124
53%
221$0❌❌❌Y / N⭐️ 5 (1)
$23,147
$204
31%
231$0❌✅❌Y / N⭐️ 4 (3)
$44,118
$287
42%
221$0❌✅❌N / N⭐️ 0 (0)
$19,438
$113
47%
2228$13❌❌❌Y / N⭐️ 0 (0)
$39,741
$122
89%
223$0❌❌❌Y / N⭐️ 0 (2)
$19,835
$126
43%
222$0❌❌❌Y / N⭐️ 0 (4)
$14,106
$94
41%
231$0❌❌❌Y / N⭐️ 5 (1)
$21,696
$104
57%
211$0❌❌❌Y / N⭐️ 5 (1)

Return Metrics

-84.61% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,584-$11,169-$16,754-$22,339-$27,923-$55,847-$167,543
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-$5,584-$11,169-$16,754-$22,339-$27,923-$55,847-$167,543

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-84.61%

Payback Period Days

0

Return on Investment

-84.61%

property-location

Khamis - Abha Abha, Aseer Province

2 bed • 2 bath • 5 guests

$18,408

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $121/night at 34% occupancy ($15,026.13). Airbtics projects $140/night at 36% occupancy ($18,408).

Top 46% of comparables

Top 33% 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.

$17,573

Avg annual revenue

36%

Avg occupancy rate

$140

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

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

-$5,585

Profit

Revenue

$18,408

Operating Expenses

$14,393

Operating Income

$4,015

Net Effective Rent

$9,600

Profit (Cash Flow)

-$5,585

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-84.61%

Payback Period Days

0