BNBCalc Short Term Rental Investment Analysis Rue Mirleft, Sidi Ifni, Guelmim-Oued Noun,

5 bed • 2 bath • 20 guests • $1,000,000

BNB

Calc

Annual Revenue

$27,203

Profit (Cash Flow)

$11,891

Cap Rate

1.7%

Annual Revenue

$27,203

AirDNA projects $39/night at 61% occupancy ($8,689). Airbtics projects $152/night at 49% occupancy ($27,203). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,398	$26,405	$47,797	$74,994
Occupancy	27%	52%	67%	77%
Nightly Rate	$103	$136	$190	$256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ancien hôtel espagnol	$39,248	$99	100%	6	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Ocean-front villa, private pool - south of Agadir	$74,309	$261	77%	6	6	3	$57	✅	❌	❌	Y / Y	⭐️ 5 (40)
Legzira Cactus Beach House	$45,994	$222	56%	4	4.5	2	$50	❌	❌	✅	N / Y	⭐️ 5 (20)
Maison traditionnelle tout confort	$10,442	$40	70%	4	2	2	$16	❌	❌	❌	N / Y	⭐️ 5 (68)
Villa Kenzi	$11,595	$132	24%	4	3	1	$0	✅	❌	✅	Y / N	⭐️ 0 (1)
Villa in Mirleft, Morocco	$24,595	$140	48%	4	5	1	$0	✅	❌	✅	Y / N	⭐️ 5 (7)
LA MAISON DES VAGUES - 4 CHAMBRES	$19,617	$88	59%	4	4.5	5	$22	❌	❌	❌	Y / Y	⭐️ 5 (29)
Villa moderne avec piscine	$24,617	$114	59%	4	2	3	$0	✅	❌	❌	Y / N	⭐️ 5 (8)
Villa Hibiscus, à 200 m. de l'océan	$23,907	$92	71%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (93)
Kasbah22.mirleft: Villa d’exception vue mer	$104,130	$275	100%	4	4	6	$108	✅	❌	✅	Y / Y	⭐️ 5 (12)
Villa 200m plage et piscine privée 8 personnes	$24,694	$173	39%	4	3	3	$22	✅	❌	✅	Y / N	⭐️ 5 (5)
VILLA HYDRA MIRLEFT /Piscine chauffée/4 chambres	$45,296	$182	68%	4	4	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Ocean View, 5 bed Villa, Hot Tub, Sauna	$41,109	$216	52%	5	4.5	5	$0	❌	✅	✅	Y / Y	⭐️ 5 (4)
Best house	$7,686	$84	25%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Villa Mirleft - vue mer - terrasses - cuisinière	$18,417	$136	37%	4	4	4	$0	❌	❌	❌	Y / N	⭐️ 4.5 (28)
Magnifique Villa vue océan	$23,322	$108	59%	4	4	6	$20	❌	❌	✅	Y / N	⭐️ 4.7 (12)
Seaside Grand Villa	$17,842	$125	39%	4	3	1	$0	✅	❌	❌	Y / N	⭐️ 4.5 (16)
Villa traversante sur l'océan.	$12,862	$121	29%	4	4	4	$10	✅	❌	✅	Y / N	⭐️ 4.5 (8)
Comfortable house near the sea	$12,314	$51	66%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
4 Bed, Pool, Villa Infinity View, Sleek and Modern	$55,559	$253	60%	4	2.5	5	$0	✅	❌	✅	Y / N	⭐️ 4.5 (3)
Villa sérénité	$6,280	$143	12%	4	5	1	$0	✅	❌	❌	Y / N	⭐️ 5 (4)
Un logement calme et propre.	$9,831	$34	79%	4	5	1	$14	❌	❌	✅	N / Y	⭐️ 5 (1)
Panoramic View Villa, 4 bed, Pool	$18,139	$177	28%	4	4	4	$0	✅	❌	✅	Y / N	⭐️ 0 (1)
GRANDE MAISON BORD DE MER	$6,600	$108	14%	4	2	5	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
villa tiwaline	$25,938	$373	19%	5	5	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Riad Nakhil Mirleft	$18,383	$186	27%	4	5	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Villa Timoula - Jacuzzi & Hammam Privé	$17,129	$195	24%	4	4	4	$22	❌	✅	❌	Y / Y	⭐️ 4.8 (6)

Return Metrics

5.03% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,891	$23,782	$35,673	$47,564	$59,455	$118,911	$356,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$20,000	$40,400	$61,208	$82,432	$104,080	$218,994	$811,361
Total Return	$1,031,891	$1,064,182	$1,096,881	$1,129,996	$1,163,536	$1,337,905	$2,168,094

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.03%

Cap Rate

1.68%

Return on Investment

19.46%

Rue Mirleft Sidi Ifni, Guelmim-Oued Noun

5 bed • 2 bath • 20 guests

Purchase Price

-4

Airbnb Investor Score

-$33,940

Annual Profit

1.7%

Cap Rate

5.0%

Cash on Cash

$27,203

Annual Revenue

BNBCalc predicts this property will get $152 per night with 49% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 42% of comparables

Seasonality

27 Airbnb Comparables

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

$27,402

Avg annual revenue

49%

Avg occupancy rate

$152

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

$40k

$70k

$105k

$11,891

Profit

Revenue

$27,203

Operating Expenses

$10,312

Operating Income

$16,891

Mortgage & Taxes

$5,000

Profit (Cash Flow)

$11,891

$236,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,250

Closing Costs

$30,000

Total

$236,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.03%

Cap Rate

1.68%

Return on Investment

19.46%