BNBCalc Short Term Rental Investment Analysis Rue Ibn Batouta, Tanger, Maroc

2 bed • 1 bath • 4 guests • $45

BNB

Calc

Annual Revenue

$8,799

Profit (Cash Flow)

$5,854

Cap Rate

13010.9%

Annual Revenue

$8,799

AirDNA projects $73/night at 33% occupancy ($8,798).

BNB Calc projects a 33% occupancy rate, $73 rate per night.

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

Return Metrics

93.12% 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)	$5,854	$11,708	$17,563	$23,417	$29,272	$58,544	$175,633
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9	$9	$9	$9	$9	$9	$9
Down Payment	$35	$35	$35	$35	$35	$35	$35
Property Appreciation	$1	$2	$4	$5	$7	$15	$64
Total Return	$5,900	$11,756	$17,612	$23,468	$29,324	$58,604	$175,742

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

93.12%

Cap Rate

13,010.87%

Return on Investment

93.14%

Rue Ibn Batouta Tanger, Tanger-Tétouan-Al Hoceïma, 90060

2 bed • 1 bath • 4 guests

Purchase Price

$8,799

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,854

Profit

Revenue

$8,799

Operating Expenses

$2,944

Operating Income

$5,855

Mortgage & Taxes

Profit (Cash Flow)

$5,854

$6,287

Cash Investment

Down Payment

$36

Renos & Furnishing

$6,250

Closing Costs

Total

$6,287

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

93.12%

Cap Rate

13,010.87%

Return on Investment

93.14%