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 Kilimani Rd, Nairobi, Nairobi County,

1 bed • 1 bath • 1 guests • $50,000

BNB

Calc

Annual Revenue

$9,321

Profit (Cash Flow)

-$2,102

Cap Rate

0.9%

Annual Revenue

$9,321

AirDNA projects $32/night at 79% occupancy ($9,233). Airbtics projects $44/night at 58% occupancy ($9,321). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 58% occupancy rate, $44 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,656$10,102$13,138$17,751
Occupancy47%58%72%81%
Nightly Rate$38$47$49$59

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
Lovely 1bedroom
$4,162
$25
44%
11.51$5❌❌❌N / Y⭐️ 5 (46)
Bright 1 bedroom Ensuite With King Bed in Kilimani
$11,477
$49
64%
11.51$0❌❌❌Y / N⭐️ 5 (189)
Stylish 1 bedroom Ensuite W/ King Bed in Kilimani
$8,966
$49
50%
11.51$0✅❌❌Y / N⭐️ 4.5 (137)
Luxury 1BR/City Views +GYM, Walk to Mall, Kilimani
$5,388
$32
46%
112$0❌❌❌Y / N⭐️ 5 (29)
Cozy 1 bedroom apartment near Yaya Center
$7,240
$43
46%
112$0❌❌❌Y / N⭐️ 5 (16)
Cozy, Posh Apt: Swim Pool, Gym & near Restaurants
$15,701
$66
65%
111$0✅❌❌Y / Y⭐️ 5 (72)
Bright,Modern,1Br Apt. w. King Bed
$8,257
$47
48%
121$0❌❌❌Y / N⭐️ 5 (143)
The Studio near Yaya Kilimani
$7,906
$30
72%
111$0❌❌✅Y / N⭐️ 5 (38)
Private,Modern, Quiet and luxurious Studio apt.
$4,853
$31
42%
111$12❌❌❌N / N⭐️ 4.6 (46)
Hidden Gem Cozy 1 bedroom in the heart of Kilimani
$14,417
$47
82%
112$15❌❌❌Y / N⭐️ 5 (111)
Stunning 1 BR Apartment-Kilimani Queen size Bed
$8,608
$48
49%
121$0✅❌❌Y / Y⭐️ 4.9 (44)
Sleek and spacious flat near Yaya w/ pool & gym
$12,180
$50
65%
113$10✅❌❌Y / Y⭐️ 5 (19)
Modernist and Luxurious 1 Bedroom in Kilimani.
$14,094
$59
64%
121$21✅❌❌Y / Y⭐️ 5 (46)
Lovely duplex at The Lofts
$10,145
$66
42%
12.51$0✅✅❌Y / N⭐️ 5 (9)
Casa Tranquila ONE Bedroom Apartment Kilimani
$9,092
$46
54%
121$0✅❌✅Y / Y⭐️ 5 (23)
Exquisite 1 bed with Pool & Gym!
$12,452
$54
63%
111$0✅❌✅Y / Y⭐️ 0 (1)
Lovely condo on 16th floor near malls. Gym & pool
$7,294
$38
52%
111$7✅❌❌Y / N⭐️ 4.5 (10)
Lovely 1 bedroom duplex apartment with pool
$10,628
$66
44%
12.52$0✅✅❌Y / N⭐️ 5 (14)
Studio Apartment in Lavington
$7,138
$25
78%
11.51$0❌❌❌N / N⭐️ 5 (37)
One bedroom in the heart of kilimani with pool&gym
$10,190
$48
58%
11.51$0✅❌❌Y / N⭐️ 4.5 (14)
Inikas Living_Luxurious 1 bedroom apartment (2)
$11,273
$56
55%
112$0✅❌❌Y / N⭐️ 5 (4)
kilimani hidden gem 1 (modern studio apartment)
$9,537
$31
83%
111$5❌❌❌N / N⭐️ 5 (53)
Cosy Executive 1 Bed Apt near Kilimani/Kileleshwa
$10,248
$35
80%
111$0❌❌❌Y / Y⭐️ 5 (91)
Elegant 1 Bedroom, Lavington/Kilimani+extra bed
$7,667
$40
51%
111$10❌❌❌Y / N⭐️ 4.5 (27)
Luxurious 1 Bedroom Lavington
$14,933
$51
80%
111$0❌❌❌Y / Y⭐️ 5 (62)
Upscale King Bed in Kilimani.
$7,378
$48
42%
11.51$0❌❌✅Y / Y⭐️ 5 (310)
Cozy 1BR in Kilimani with a Pool
$8,593
$41
56%
11.52$10✅❌❌Y / Y⭐️ 5 (57)
Bright & Airy High-Floor Retreat w/ fast Wi-Fi
$11,162
$61
50%
121$0❌❌❌Y / Y⭐️ 5 (90)
Modern 1br Ensuite W/King Bed & gym in Kilimani
$15,782
$49
88%
121$0❌❌❌Y / N⭐️ 5 (58)
Cozy Kilimani Studio w/ Workspace, Gym & More!
$6,819
$27
69%
111$0❌❌❌Y / N⭐️ 5 (67)
17th Floor Bohemian Home in Kilimani Nairobi
$14,054
$47
81%
111$4❌❌❌Y / Y⭐️ 5 (56)
Bright 1br Ensuite w/King Bed & gym in Kilimani
$14,527
$49
81%
121$0❌❌❌Y / N⭐️ 4.5 (45)
Stylish 1br on 12th floor W/pool & gym in Kilimani
$13,630
$49
76%
111$0✅❌❌Y / N⭐️ 5 (246)
Bright 1br Apt w/King Bed, pool & gym in Kilimani
$10,581
$49
59%
111$0✅❌❌Y / N⭐️ 5 (195)
10th Floor Cozy & Quiet with Gym & Indoor Golf
$10,277
$39
72%
111$0✅❌✅Y / N⭐️ 5 (19)
Luxury 1 BDRM apartment Kilimani near Yaya Centre
$8,465
$38
60%
11.51$5❌❌❌Y / N⭐️ 5 (26)
Sunset views Ensuite 1br w/King Bed in Kilimani
$11,595
$48
66%
121$0❌❌❌Y / N⭐️ 5 (54)

Return Metrics

-15.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,102-$4,204-$6,306-$8,408-$10,511-$21,022-$63,067
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$39,999$39,999$39,999$39,999$39,999$39,999$39,999
Down Payment$10,000$10,000$10,000$10,000$10,000$10,000$10,000
Property Appreciation$1,000$2,020$3,060$4,121$5,204$10,949$40,568
Total Return$48,897$47,815$46,753$45,712$44,692$39,927$27,500

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-15.42%

Cap Rate

0.87%

Return on Investment

-2.91%

property-location

Kilimani Rd Nairobi, Nairobi County

1 bed • 1 bath • 1 guests

-66

Airbnb Investor Score

-$2,102

Annual Profit

0.9%

Cap Rate

-15.4%

Cash on Cash

$9,321

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $32/night at 79% occupancy.Projected nightly rate is $44/night at 58% occupancy.

Top 51% of comparables

Top 58% 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.

$9,609

Avg annual revenue

58%

Avg occupancy rate

$44

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

$0k

$5k

$10k

$15k

Sign up to see the data on 40 all comparables

-$2,102

Profit

Revenue

$9,321

Operating Expenses

$8,882

Operating Income

$439

Mortgage & Taxes

$2,542

Profit (Cash Flow)

-$2,102

$13,625

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$2,125

Closing Costs

$1,500

Total

$13,625

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

-15.42%

Cap Rate

0.87%

Profit (Cummulative)

-$2,102

$40,000

$2,125

$1,000

$0

Total Gain

-$398

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service