BNBCalc Short Term Rental Rental Arbitrage Analysis Rue des Moineaux, Casablanca, Casablanca-Settat,

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$10,409

Profit (Cash Flow)

-$11,944

Cash on Cash Return

-274.6%

Annual Revenue

$10,409

AirDNA projects $58/night at 50% occupancy ($10,592). Airbtics projects $57/night at 50% occupancy ($10,409). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $57 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,199	$9,574	$14,504	$20,233
Occupancy	33%	47%	64%	77%
Nightly Rate	$50	$54	$60	$70

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Luxury Living in the Heart of the City: Chic	$20,196	$62	89%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Studio joli et confortable	$15,032	$53	76%	1	2	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cosy/Lux/Unique/Jacuzzi/Parking/	$12,058	$105	30%	1	2	1	$20	❌	✅	❌	Y / Y	⭐️ 4.8 (41)
Studio de charme au Centre de Casablanca	$10,673	$54	54%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Bougainvillier villa Oasis	$19,639	$139	38%	1	2	2	$20	✅	❌	✅	Y / Y	⭐️ 5 (47)
Exclusive flat in top location - free parking	$7,477	$51	38%	1	2	1	$8	❌	❌	✅	Y / Y	⭐️ 5 (222)
Studio Centre Casablanca	$12,183	$36	87%	1	2	2	$24	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Studio neuf paisible	$10,980	$40	75%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Magnifique studio avec Piscine à Oasis	$5,945	$48	32%	1	2	1	$9	✅	❌	✅	N / N	⭐️ 4.1 (10)
Lovely Studio at the new Casablanca Finance City	$9,245	$60	42%	1	2	2	$3	❌	❌	❌	Y / N	⭐️ 4.8 (31)
Studio cozy & moderne à Casablanca, BLiving	$6,115	$55	30%	1	2	1	$5	❌	❌	❌	Y / Y	⭐️ 5 (41)
Luxery appartement	$9,621	$56	46%	1	2	2	$10	❌	❌	❌	Y / N	⭐️ 5 (10)
Absolute Gem in Central Casa	$8,601	$50	47%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Superbe appartement avec terrasse	$7,062	$47	38%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (20)
Romantic sunny flat with view - free parking	$12,779	$54	63%	1	1	1	$8	❌	❌	✅	Y / Y	⭐️ 5 (154)
Magnifique appartement Chaleureux et Moderne	$10,277	$54	52%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
C072 Cosy flat Casablanca	$9,257	$52	47%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Chambre Jaune	$12,997	$53	67%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Stylish & Cozy Apartment	$6,039	$50	33%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Spacious & Calm Apartment	$8,026	$51	43%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
Moderne Appartement Plein Centre Sans Vis à Vis	$7,532	$42	49%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.9 (53)
Appartement Calme à Oasis	$13,143	$57	63%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Appartement très calme à Oasis	$13,176	$48	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
Keyless smart Lock/Tramway/Fast Wi-Fi/Free parking	$10,307	$64	44%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (90)
Smart keyless lock/Fast Wi-FI / Tramway	$11,705	$78	41%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Confortable & Modern Apartment	$5,672	$50	31%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (264)
Keyless Smartlock/Tramway/Fast Wi-Fi/Free Parking/	$14,066	$63	61%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (86)
Casablanca Studio Oxo (NetFlix & Fibre)	$9,516	$37	67%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (137)
Superbe Appartement avec piscine au Rooftop+Fibre	$17,507	$84	56%	1	1	2	$12	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
appat vue imprenable 5 min d'AnfaPark parking wifi	$13,453	$46	77%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Le Cosy central living	$14,024	$44	86%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Superbe Appart Hôtel avec parking et balcon	$12,925	$54	63%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (45)
B-Living Charming & Cozy Studio - Ferme Bretonne	$9,122	$50	47%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
Premium Loft Downtown Casablanca	$18,281	$56	88%	1	1	3	$20	❌	❌	❌	N / Y	⭐️ 4.8 (29)
Luxoria OASIS studio avec piscine	$7,342	$59	34%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.7 (70)

Return Metrics

-274.56% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,943	-$23,887	-$35,831	-$47,775	-$59,718	-$119,437	-$358,313
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	-$11,943	-$23,887	-$35,831	-$47,775	-$59,718	-$119,437	-$358,313

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-274.56%

Payback Period Days

Return on Investment

-274.56%

Rue des Moineaux Casablanca, Casablanca-Settat

1 bed • 1 bath • 2 guests

Monthly Rent

$10,409

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $58/night at 50% occupancy.Projected nightly rate is $57/night at 50% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$10,373

Avg annual revenue

50%

Avg occupancy rate

$57

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

$10k

$15k

$20k

-$11,944

Profit

Revenue

$10,409

Operating Expenses

$13,353

Operating Income

-$2,944

Net Effective Rent

$9,000

Profit (Cash Flow)

-$11,944

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-274.56%

Payback Period Days