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

1 bed • 1 bath • 2 guests • $100,000

BNB

Calc

Annual Revenue

$43,957

Profit (Cash Flow)

$23,133

Cap Rate

28.5%

Annual Revenue

$43,957

AirDNA projects $160/night at 78% occupancy ($45,582). Airbtics projects $145/night at 83% occupancy ($43,957). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 83% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,637	$43,320	$58,101	$87,282
Occupancy	67%	91%	99%	100%
Nightly Rate	$111	$128	$157	$235

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）	$50,728	$330	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
spatium·3F, Clean & Comfy APT,kanda / Akihabara	$42,299	$122	94%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (102)
spatium·2F, Clean & Comfy APT,kanda / Akihabara	$39,759	$119	90%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (62)
Akihabara station 3mins ＃Near Tokyo Sta free-wifi	$102,757	$322	87%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (77)
N+hotel秋葉原キングダブル部屋	$89,820	$253	97%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 0 (1)
『5 min. from Kanda St. 』Luxurious Living Sukumo 3F	$58,413	$158	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (65)
『5 min. from Kanda St. 』Luxurious Living Sukumo 6F	$63,865	$171	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (27)
有人家 Kanda 302・Comfy Private Room/2mn to station	$28,670	$97	78%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 4.5 (138)
N+hotel秋葉原ダブル部屋	$33,595	$137	67%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
N+hotel秋葉原ツイン部屋	$49,190	$160	84%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (22)
N+hotel秋葉原ハリウッドツイン部屋	$41,998	$153	75%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (19)
『5 min. from Kanda St. 』Luxurious Living Sukumo 2F	$74,942	$202	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (52)
『5 min from Kanda St.』Luxurious Living Sukumo〜蒅〜7F	$58,312	$157	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (60)
『5 min from Kanda St. 』Luxurious Living Sukumo 10F	$61,878	$165	100%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (41)
『5 min. from Kanda St. 』Luxurious Living Sukumo 9F	$85,532	$234	99%	1	1	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (29)
5 minutes to Akihabara Electric Town\|KEYHOTEL	$28,364	$95	78%	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	$34,870	$137	67%	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	$30,114	$139	57%	1	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
room with tea space:near from AKIBA staion	$25,136	$96	68%	1	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
5minutes to Akihabara Electoric Town\|KEY HOTEL	$35,852	$141	67%	1	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (7)
5min to秋葉原Electric Town 一线直达迪斯尼银座新宿上野浅草	$31,055	$143	57%	1	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
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	$23,982	$122	52%	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	$28,757	$119	64%	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	$27,695	$94	77%	1	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Spatium·5F, Clean & Comfy APT,Kanda / Akihabara	$43,033	$120	97%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spatium·7F, Clean & Comfy APT,Kanda / Akihabara	$42,863	$122	95%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spatium·9F, Clean & Comfy APT,Kanda / Akihabara	$45,504	$127	97%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (61)
Spatium·10F, Clean & Comfy APT,Kanda / Akihabara	$45,717	$129	96%	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	$47,054	$130	98%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (11)
A23★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$19,498	$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)
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	$57,002	$154	100%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (30)
Rare find Center Tokyo Luxe Room ２min to 4stations	$42,049	$116	95%	1	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (155)
Rare find Center Tokyo Suite, 2min to station,	$31,991	$99	84%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 5 (64)
Spatium·6F,Clean & Comfy APT,Kanda / Akihabara	$41,523	$122	92%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (37)
A43★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$18,156	$49	99%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (81)
A42★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$18,867	$51	100%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (119)
A31★Nearby subway★FreeWIFI★Shinjuku,Ginza directly	$19,619	$53	100%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Japanese Concept Room	$89,794	$423	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
【PF02】高性价比/地铁站6分/近上野秋叶原/精致大床房/高速WiFi	$26,244	$78	91%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (30)

Return Metrics

88.33% 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)	$23,132	$46,265	$69,397	$92,530	$115,663	$231,326	$693,979
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$126,132	$152,355	$178,670	$205,081	$231,590	$365,718	$936,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.33%

Cap Rate

28.46%

Return on Investment

105.16%

Tokyo Metro Hibiya Line Tokyo

1 bed • 1 bath • 2 guests

Purchase Price

459

Airbnb Investor Score

$23,132

Annual Profit

28.5%

Cap Rate

88.3%

Cash on Cash

$43,957

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 78% occupancy.Projected nightly rate is $145/night at 83% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$43,969

Avg annual revenue

83%

Avg occupancy rate

$145

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

$45k

$75k

$105k

$23,133

Profit

Revenue

$43,957

Operating Expenses

$15,491

Operating Income

$28,466

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$23,133

$26,188

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$26,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

88.33%

Cap Rate

28.46%

Return on Investment

105.16%