BNBCalc Short Term Rental Investment Analysis Sheraton Rd, , Red Sea Governorate,

1 bed • 1 bath • 2 guests • $13,000

BNB

Calc

Annual Revenue

$5,727

Profit (Cash Flow)

-$3,528

Cap Rate

-22.1%

Annual Revenue

$5,727

AirDNA projects $26/night at 45% occupancy ($4,273). Airbtics projects $28/night at 56% occupancy ($5,727). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $28 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,838	$5,255	$9,130	$12,276
Occupancy	40%	56%	72%	77%
Nightly Rate	$19	$25	$34	$42

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The new one flat for rent Hurghada Egypt	$5,096	$24	56%	1	1	2	$22	✅	❌	✅	Y / Y	⭐️ 4.5 (66)
Alia Beach Residence 210	$9,466	$33	77%	1	1	2	$5	❌	❌	❌	Y / N	⭐️ 4.5 (31)
Alia Beach Residence 216	$7,867	$27	78%	1	1	2	$5	❌	❌	❌	Y / N	⭐️ 4.5 (14)
شقة جميلة وسط المدينة هادئة بها كل ما تحتاج آلية	$5,678	$20	76%	1	1	2	$7	✅	❌	✅	Y / Y	⭐️ 5 (3)
شقة ١٠١ جميلة مع مسبح خاص وسط المدينة	$5,267	$22	65%	1	1	2	$5	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Studio in Sheraton Plaza 203	$3,514	$20	48%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (55)
Alia Beach Residence 206	$11,054	$53	56%	1	2	3	$5	❌	❌	❌	Y / Y	⭐️ 4 (5)
Sheraton Plaza Studio Pool View 218	$5,078	$23	60%	1	1	2	$11	✅	❌	❌	Y / Y	⭐️ 5 (9)
Alia Beach Residence 208	$9,435	$33	77%	1	1	2	$5	❌	❌	❌	N / N	⭐️ 5 (11)
Alia Beach Residence 314	$9,563	$67	39%	1	2	2	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
307 Beautiful Quiet Apartment With Swimming Pool	$3,070	$19	43%	1	1	2	$10	✅	❌	✅	Y / N	⭐️ 0 (2)
skylen apartment 2	$4,626	$16	79%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
One bed with balcony Wi-Fi Downtown Sheraton 226	$2,613	$21	34%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Superior Suite Hadba View Ground Floor 003	$11,405	$38	82%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Great Central location marina view 308 Hurghada	$6,658	$28	60%	1	1	3	$38	✅	❌	❌	Y / Y	⭐️ 5 (6)
Studio Sheraton Plaza	$2,635	$20	36%	1	1	3	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Enjoy cozy studo in The View	$8,175	$40	55%	1	1	3	$15	✅	❌	❌	N / N	⭐️ 0 (1)
Alia Beach Residence 316	$8,609	$42	56%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Apartment with pool viewSheraton	$4,611	$28	45%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
1 bedroom apartment 305 Marina View	$10,614	$35	77%	1	1	3	$50	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
1 bedroom apartment 406 Marina View	$10,252	$34	76%	1	1	3	$38	✅	❌	❌	Y / N	⭐️ 5 (3)
Superior Suite Hadba View Ground Floor 004	$10,541	$36	80%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (13)
Skylen Apartment	$4,941	$18	75%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4 (3)
شقة جميلة وسط المدينة مع مسبح٣٢٧	$3,370	$18	50%	1	1	2	$5	✅	❌	✅	Y / N	⭐️ 4.5 (5)
New big cozy studio in Sheraton Plaza, big balcony	$6,852	$27	69%	1	1	3	$11	✅	❌	❌	Y / N	⭐️ 0 (0)
Sheraton Plaza Eco Lodge	$2,782	$19	40%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Sheraton Plaza pool beach Town Center Eco Lodge	$2,177	$17	35%	1	1	1	$0	✅	✅	❌	N / N	⭐️ 0 (1)
Studio Sheraton Plaza Pool View 220	$2,899	$22	36%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Sheraton Plaza Studio Pool view Hurghada	$2,438	$18	37%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (72)
Hurghada, Sakkala Marina Square2 pax	$3,294	$50	18%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (2)
Great Central location marina view 206 Hurghada	$7,804	$29	71%	1	1	3	$38	✅	❌	❌	Y / Y	⭐️ 5 (9)
Sheraton Plaza 115 Egypt Hurghada	$5,227	$28	51%	1	0	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Sheraton Plaza Studio Pool view Hurghada 122	$2,371	$18	36%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
K pronájmu plně vybavené studio	$3,953	$18	60%	1	1	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Studio with pool next to the Marina,Sheraton	$11,529	$63	50%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
Studio pool view next to Marina Sheraton plaza 324	$5,471	$23	65%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.4 (10)
Sheraton plaza town center entertainment	$3,858	$17	62%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 2 (3)
One bedroom Pool View sheraton Plaza 215	$3,903	$26	41%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Egypt Hurghada Red Sea close to Sheraton Road	$3,624	$15	66%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
The View Studio	$4,979	$34	40%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

-68.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,527	-$7,055	-$10,583	-$14,111	-$17,639	-$35,279	-$105,838
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$183	$373	$572	$778	$993	$2,206	$10,399
Down Payment	$2,600	$2,600	$2,600	$2,600	$2,600	$2,600	$2,600
Property Appreciation	$260	$525	$795	$1,071	$1,353	$2,846	$10,547
Total Return	-$484	-$3,556	-$6,616	-$9,661	-$12,693	-$27,626	-$82,290

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-68.97%

Cap Rate

-22.05%

Return on Investment

-60.3%

Sheraton Rd Red Sea Governorate

1 bed • 1 bath • 2 guests

Purchase Price

-416

Airbnb Investor Score

-$3,527

Annual Profit

-22.1%

Cap Rate

-69.0%

Cash on Cash

$5,727

Annual Revenue

BNBCalc predicts this property will get $28 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$5,932

Avg annual revenue

56%

Avg occupancy rate

$28

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

-$3,528

Profit

Revenue

$5,727

Operating Expenses

$8,594

Operating Income

-$2,867

Mortgage & Taxes

$661

Profit (Cash Flow)

-$3,528

$5,115

Cash Investment

Down Payment

$2,600

Renos & Furnishing

$2,125

Closing Costs

$390

Total

$5,115

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-68.97%

Cap Rate

-22.05%

Return on Investment

-60.3%