BNBCalc Short Term Rental Investment Analysis Tokyo Metro Hibiya Line, , Tokyo,

1 bed • 1 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$55,324

Profit (Cash Flow)

$37,082

Cap Rate

19.3%

Annual Revenue

$55,324

AirDNA projects $160/night at 79% occupancy ($46,166). Airbtics projects $140/night at 85% occupancy ($43,464). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 99% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,971	$43,278	$56,543	$89,805
Occupancy	74%	94%	99%	100%
Nightly Rate	$98	$124	$153	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MONday Apart 秋葉原/スーペリアファミリールーム（3～4名）	$47,390	$332	39%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
spatium·3F, Clean & Comfy APT,kanda / Akihabara	$42,324	$122	94%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (102)
spatium·2F, Clean & Comfy APT,kanda / Akihabara	$39,428	$118	90%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (62)
Akihabara station 3mins ＃Near Tokyo Sta free-wifi	$108,343	$328	90%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (77)
『5 min. from Kanda St. 』Luxurious Living Sukumo 6F	$61,978	$166	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (27)
N+hotel秋葉原ダブル部屋	$33,083	$131	69%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
N+hotel秋葉原キングダブル部屋	$89,670	$250	98%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 0 (1)
『5 min. from Kanda St. 』Luxurious Living Sukumo 3F	$56,947	$154	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (65)
有人家 Kanda 302・Comfy Private Room/2mn to station	$28,259	$97	77%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 4.5 (138)
N+hotel秋葉原ツイン部屋	$48,842	$157	85%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (22)
N+hotel秋葉原ハリウッドツイン部屋	$41,449	$151	75%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (19)
『5 min. from Kanda St. 』Luxurious Living Sukumo 2F	$77,082	$208	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (52)
『5 min from Kanda St.』Luxurious Living Sukumo〜蒅〜7F	$56,846	$153	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (60)
『5 min from Kanda St. 』Luxurious Living Sukumo 10F	$60,044	$160	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (41)
『5 min. from Kanda St. 』Luxurious Living Sukumo 9F	$88,375	$242	99%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (29)
5 minutes to Akihabara Electric Town\|KEYHOTEL	$27,238	$95	75%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
仕事に適した立地です\|秋葉原,東京,新宿,御茶ノ水自在\|KEY HOTEL	$35,316	$137	68%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
秋葉原ヨドバシ改札\|駅徒歩7分\|旅の拠点にKEYHOTEL	$28,638	$137	55%	1	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
room with tea space:near from AKIBA staion	$24,430	$96	66%	1	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
5minutes to Akihabara Electoric Town\|KEY HOTEL	$36,311	$141	68%	1	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (7)
秋葉原でのちょっとしたご滞在。KEYHOTEL上野公园赏樱花直达迪斯尼银座涩谷	$22,926	$122	50%	1	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
旅行をご検討なら秋葉原電気街を！駅から６分/KEYHOTEL / Simmons床垫	$27,898	$117	63%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
”千代田秋葉原エリア”5Gwifi/高反発マットレス/冷凍機能つき冷蔵庫！KEYHOTEL	$26,308	$93	74%	1	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Spatium·5F, Clean & Comfy APT,Kanda / Akihabara	$43,031	$120	97%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spatium·7F, Clean & Comfy APT,Kanda / Akihabara	$43,209	$123	95%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spatium·9F, Clean & Comfy APT,Kanda / Akihabara	$44,935	$128	95%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (61)
Spatium·10F, Clean & Comfy APT,Kanda / Akihabara	$45,952	$131	95%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (67)
东京楽遊秋叶原民宿/超赞房东/秋叶原站徒步10分/浅草桥车站12分/双床房/银座新宿涩谷电车直达	$45,671	$126	98%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (11)
A23★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$19,518	$53	100%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (112)
ビジネスに適した立地\|秋葉原,東京,新宿,御茶ノ水すぐ\|秋葉原直达迪斯尼 sealy Disney	$22,300	$121	49%	1	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.3 (46)
#402#Lowest Rate*1BR Cozy&Comfy Home in Akihabara	$35,789	$97	99%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (65)
A21★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$19,965	$54	100%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (106)
东京楽遊秋叶原民宿/超赞房东/秋叶原站徒步10分/浅草桥车站12分/双床房/银座新宿涩谷电车直达	$55,536	$150	100%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (30)
Rare find Center Tokyo Luxe Room ２min to 4stations	$42,361	$115	97%	1	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (155)
Rare find Center Tokyo Suite, 2min to station,	$31,889	$99	84%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 5 (64)
Spatium·6F,Clean & Comfy APT,Kanda / Akihabara	$41,075	$122	91%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (37)
A43★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$18,155	$49	99%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (81)
A42★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$18,846	$51	100%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (119)
A31★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$19,618	$53	100%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Superior King Room	$112,241	$337	91%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

75.38% 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)	$37,081	$74,163	$111,245	$148,327	$185,409	$370,819	$1,112,457
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$243,081	$286,343	$329,791	$373,429	$417,264	$639,602	$1,597,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.38%

Cap Rate

19.29%

Return on Investment

93.31%

Tokyo Metro Hibiya Line Tokyo

1 bed • 1 bath • 1 guests

Purchase Price

342

Airbnb Investor Score

$27,915

Annual Profit

19.3%

Cap Rate

75.4%

Cash on Cash

$55,324

Annual Revenue

BNBCalc predicts this property will get $140 per night with 85% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$44,230

Avg annual revenue

85%

Avg occupancy rate

$140

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

$15k

$50k

$80k

$115k

$37,082

Profit

Revenue

$55,324

Operating Expenses

$16,742

Operating Income

$38,582

Mortgage & Taxes

$1,500

Profit (Cash Flow)

$37,082

$49,188

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$3,188

Closing Costs

$6,000

Total

$49,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.38%

Cap Rate

19.29%

Return on Investment

93.31%