BNBCalc Short Term Rental Rental Arbitrage Analysis Abha, Riyadh Saudi Arabia

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$32,324

Profit (Cash Flow)

$10,122

Cash on Cash Return

153.4%

Annual Revenue

$32,324

AirDNA projects $174/night at 45% occupancy ($28,598). Airbtics projects $177/night at 50% occupancy ($32,324). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,614	$34,608	$53,853	$69,285
Occupancy	38%	51%	61%	68%
Nightly Rate	$115	$181	$235	$272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
شقه دورين دخول ذاتي ( مدخل خاص )	$16,012	$125	35%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
شقة عصرية واسعة بغرفتي نوم موقع مميز وسط المدينة	$27,900	$121	63%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
جوهرة المغرزات \| Al Mugharazat jewel	$30,669	$251	33%	2	3	1	$11	❌	❌	✅	Y / Y	⭐️ 5 (134)
Apartment in AlMughrizat with private outdoor area	$46,116	$252	50%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (99)
Spacious new 2 bedroom Apt-in amazing location B6	$52,762	$212	68%	2	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (25)
Al Taawun \| 100 \| التعاون	$43,334	$296	40%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (188)
شقه بغرفتين نوم- دخول ذكي Luxury Apartment 4	$48,824	$230	58%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (44)
شقه بغرفتين نوم- دخول ذكي Luxury Apartment 1	$49,235	$236	57%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
شقة بتصميم عصري - السليمانية	$40,161	$163	66%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (36)
Sachi Stays U (Cinema Room)	$50,127	$214	64%	2	3	1	$0	❌	❌	❌	N / Y	⭐️ 5 (78)
شقة، غرفتين وصالة- دخول ذاتي -	$23,395	$94	68%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (65)
Alwaha two bedroom	$11,200	$102	30%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 3.5 (7)
لؤلؤة المغرزات \| Almugharazat pearls	$39,001	$288	37%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (92)
بيت خصوصيه عالية	$20,203	$184	30%	2	3	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Bohemian Style 2BR Self Check-in 9	$43,261	$197	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (58)
ألماس التعاون \| Taawun Diamonds	$35,340	$284	34%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (188)
Cozy apartment- Riyadh	$15,109	$86	48%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
شقة فندقية رغيد بغرفتين ومطبخ بدخول ذكي RS 14	$29,690	$156	52%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Kease Tawun A5-2 Royal touch Terrace XZ48	$36,120	$233	40%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (23)
شقة LCH الفندقية بدخول ذكي	$26,645	$140	52%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
Elegant and luxurious two Bedroom Apt Al-Olaya	$44,952	$178	69%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
شقة أنيقة بغرفتي نوم وصالة (106)	$15,708	$74	58%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.3 (7)
شقة أنيقة بصالة وغرفتي نوم (108)	$10,292	$74	38%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Eco Flat	$13,605	$63	59%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (3)
شقة غرفتين وصالة وفناء دخول ذاتي A-41	$38,379	$214	49%	2	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
فيروز التعاون \| Fayrouz Al Taawun	$31,710	$228	38%	2	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (125)
Private entrance 2 bedroom home	$25,018	$117	56%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (6)
Silkhaus in Majidia modern 2BDR \| King Salman Area	$66,466	$215	82%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (14)
شقة غرفتين وصالة 208 ،حي الواحة ، الرياض	$28,695	$112	70%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (10)
شقة فاخرة بمشروع الماجدية بحي الواحة	$45,384	$248	50%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
شقة راقية بغرفتين نوم ماستر	$22,918	$101	62%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (47)
GR-Modern 2 Bedroom Apartment with Self Entry	$24,790	$133	49%	2	3	1	$71	❌	❌	❌	Y / N	⭐️ 5 (15)
S2 شقة ذات طابع هادئ بغرفتين نوم	$34,946	$124	77%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (40)
شقة مميزة بصالة وغرفتين نوم (210)- الرياض حي القدس	$11,683	$57	56%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Kease Tawun A7-3 Royal touch Terrace XZ11	$39,267	$238	43%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
A unit inside villa in Tahlia, who like experience	$24,771	$109	61%	2	2.5	1	$27	❌	❌	✅	N / Y	⭐️ 5 (40)
شقة مودرين غرفتين وصالة	$24,596	$160	42%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
شقة G مودرن جديده 2024 وانيقه elegant, apartment	$32,973	$273	33%	2	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

153.36% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,121	$20,243	$30,365	$40,487	$50,609	$101,219	$303,658
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$10,121	$20,243	$30,365	$40,487	$50,609	$101,219	$303,658

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

153.36%

Payback Period Days

238

Return on Investment

153.36%

Abha Riyadh, Riyadh Province, 12442

2 bed • 2 bath • 4 guests

Monthly Rent

$32,324

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 45% occupancy.Projected nightly rate is $177/night at 50% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$31,149

Avg annual revenue

50%

Avg occupancy rate

$177

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

$10k

$30k

$45k

$65k

$10,122

Profit

Revenue

$32,324

Operating Expenses

$16,202

Operating Income

$16,122

Net Effective Rent

$6,000

Profit (Cash Flow)

$10,122

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

153.36%

Payback Period Days

238