BNBCalc Short Term Rental Cohost Analysis Olaya St, Riyadh, Riyadh Province,

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Owner income

$24,327

Per year

This Airbnb could earn an additional

$2,896

Per month vs a Long-Term Rental

Annual Revenue range

$30,411 - $74,705

Annual Revenue

$34,753

AirDNA projects $122/night at 47% occupancy ($20,943). Airbtics projects $173/night at 55% occupancy ($34,752). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,206	$30,411	$51,598	$74,705
Occupancy	44%	54%	66%	78%
Nightly Rate	$130	$152	$210	$256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oasis	$15,343	$131	32%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.3 (6)
شقة بغرفتين نوم دخول ذاتي A-11	$28,156	$157	49%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (48)
شقة LCH الفندقية بدخول ذكي	$26,645	$140	52%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
Nice apartment close to KAFD	$15,598	$87	48%	2	1	1	$7	❌	❌	✅	Y / N	⭐️ 4.5 (74)
Luxury two-bedroom floor close to the Boulevard	$42,972	$199	59%	2	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
شقة مميزة بغرفتي نوم دخول ذاتي A-10	$28,822	$175	45%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (60)
Kease Ghadeer A-4 Royal touch Terrace XZ99	$64,158	$271	62%	2	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
شقة بغرفتين نوم وفناء دخول ذاتي A-5	$35,780	$188	52%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (47)
شقة مودرين غرفتين وصالة	$24,596	$160	42%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
شقة بجميع الخدمات	$35,740	$138	69%	2	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
K4 apartment tow bed rooms one bathrooms	$32,743	$126	71%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
شقة فاخرة - الماجدية ريزيدينس	$53,787	$334	44%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
شقة غرفتين نوم بدخول ذاتي	$14,636	$129	31%	2	1	1	$0	❌	✅	❌	N / N	⭐️ 3.8 (4)
شقة من غرفتين نوم دخول ذاتي 7	$30,242	$105	78%	2	1	3	$13	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
GR- Charming two bedroom apartment - Self Entry	$34,793	$192	47%	2	3	1	$71	❌	❌	❌	Y / N	⭐️ 5 (26)
ِسِكارفّ \| S C A R F	$28,011	$141	53%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.6 (34)
شقة فاخرة من طابقين مستقله مع مصعد	$22,656	$138	44%	2	3	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxury apartment, two bedrooms , smart entry	$38,891	$138	77%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (33)
‏Stylish & Relaxing flat in Almohamadia	$27,340	$249	30%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
شقة مودرن مطلة غرفتين وصالة	$52,059	$254	56%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (12)
King Bed Apt near Riyadh Boulevard, KAFD, & more	$77,277	$306	69%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
شقة انيقه في حي النخيل دخول ذاتي	$22,308	$115	53%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (29)
شقة انيقة بغرفتين وصالة .	$19,024	$113	46%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Cadee Living - 2 Bedroom Apartment	$50,099	$232	59%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
شقة فاخرة بدخول ذاتي	$21,740	$108	55%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.4 (16)
Apt#8 - Family 2BR Apt شقة غرفتين فخمة للعائلة	$21,377	$99	59%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (17)
K3 ‏Twin Room Comfort	$39,396	$138	78%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Unique Apartment At Al-Nakheel 011	$60,665	$255	65%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Best View Rooftop Apartment	$57,635	$181	87%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Karm Residence secret new place	$41,547	$172	66%	2	2.5	5	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Modern & Spacious Apartment in Al Muruj, Riyadh	$31,842	$87	100%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
شقه مدخل خاص ودخول ذكي	$31,804	$110	79%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Bohemian apartment شقة غرفتين طابع بوهيمي	$34,337	$144	65%	2	1	1	$13	❌	❌	❌	N / N	⭐️ 0 (0)
شقة مميزة ذات طابع عصري AD3 النخيل	$36,718	$209	48%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
شقة راقية وفخمة بارقى حي بالرياض	$72,762	$284	70%	2	3	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Silkhaus Modern & Aesthetic 2BDR in Al Muruj	$46,213	$214	59%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Olaya St Riyadh, Riyadh Province

2 bed • 1 bath • 4 guests

$34,753

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 47% occupancy.Projected nightly rate is $173/night at 55% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$34,566

Avg annual revenue

55%

Avg occupancy rate

$173

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

$10k

$35k

$55k

$80k

$6,951

Profit

Revenue

$34,753

Cleaning

$5,275

Cohost commission

$6,951

Owner payout

$24,327

$0

Cash Investment

Renos & Furnishing

Total