BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Ain El Sokhna - Suez Road, Attaka, Egypt

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$6,136

Profit (Cash Flow)

-$5,311

Cash on Cash Return

-158.5%

Annual Revenue

$6,136

AirDNA projects $49/night at 23% occupancy ($4,116). Airbtics projects $95/night at 30% occupancy ($10,409). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 40% occupancy rate, $42 rate per night.

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

Percentiles25%50%75%90%
Revenue$4,913$9,286$17,358$28,903
Occupancy21%29%40%49%
Nightly Rate$62$85$116$158

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Private apartment Amigo 2- Best Beach in Sokhna

No image available

$7,148
$63
31%
212$0❌❌✅Y / N⭐️ 0 (0)
Seaside Escape: Marina Wadi Degla

No image available

$10,685
$60
48%
213$4✅❌❌N / N⭐️ 5 (4)
The Groove resort elSokhna

No image available

$7,609
$63
33%
211$0✅❌❌Y / N⭐️ 5 (1)
rooftop chalet with golf view

No image available

$18,739
$160
32%
232$0❌❌❌Y / N⭐️ 5 (3)
Vast apartment Ain Sokhna

No image available

$12,297
$70
48%
211$0✅❌✅N / N⭐️ 4.7 (35)
منتجع كورنادو مارينا العين السخنه بالقرب من بورتو

No image available

$6,457
$42
42%
212$0✅✅❌Y / Y⭐️ 4.6 (6)
Beach house in Sokhna

No image available

$7,686
$60
35%
212$0✅✅❌N / N⭐️ 4.9 (10)
Villa Relax Stelle Di Mare Sea View -Just Family -

No image available

$22,873
$115
54%
212$10✅❌✅Y / Y⭐️ 4.7 (3)
Casa Luna

No image available

$18,974
$127
40%
222$10✅✅❌Y / Y⭐️ 4.8 (6)
Stella di Mary sea view

No image available

$5,974
$45
34%
212$10✅❌❌Y / N⭐️ 0 (0)
Amazing sea view chalet in ein Sokhna

No image available

$14,043
$87
36%
223$60✅❌❌Y / Y⭐️ 4 (1)
Azha 2 bd chalet (Ain Elsokhna )

No image available

$11,657
$103
30%
222$10✅✅❌Y / N⭐️ 5 (13)
2BRs Direct on Pool View Free beach Access Einbay

No image available

$29,484
$212
38%
212$0✅❌✅Y / N⭐️ 0 (5)
Ain Sokhna Palmera Resort challet only family

No image available

$11,663
$98
32%
222$15✅❌❌N / N⭐️ 3 (1)
Chalet - Amigo 3 - Mer Rouge

No image available

$17,217
$96
49%
211$0❌❌❌Y / Y⭐️ 5 (2)
Superb Ground floor at Azha Ain Sokhna

No image available

$17,142
$115
40%
222$10❌❌✅Y / Y⭐️ 4.9 (14)
Azha Ain El Sokhna - Unit

No image available

$26,238
$134
52%
221$20❌❌✅N / N⭐️ 5 (1)
Blumar el sokhna

No image available

$16,998
$86
54%
221$0✅✅❌Y / N⭐️ 0 (0)
Best vacation Telal elsokhna Families

No image available

$13,172
$61
59%
211$0✅❌❌Y / N⭐️ 0 (0)
Azha Ain Sokhna luxury chalet

No image available

$33,760
$187
49%
222$10✅❌✅Y / N⭐️ 5 (1)

Return Metrics

-158.53% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,310-$10,621-$15,932-$21,243-$26,553-$53,107-$159,323
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-$5,310-$10,621-$15,932-$21,243-$26,553-$53,107-$159,323

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-158.53%

Payback Period Days

0

Return on Investment

-158.53%

property-location

Ain El Sokhna - Suez Road Suez Governorate

2 bed • 2 bath • 5 guests

$6,136

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $49/night at 23% occupancy ($4,116.29). Airbtics projects $95/night at 30% occupancy ($10,409).

Top 26% of comparables

Top 98% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$11,250

Avg annual revenue

30%

Avg occupancy rate

$95

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

$15k

$25k

$35k

Sign up to see the data on 40 all comparables

-$5,311

Profit

Revenue

$6,136

Operating Expenses

$7,847

Operating Income

-$1,711

Net Effective Rent

$3,600

Profit (Cash Flow)

-$5,311

$3,350

Cash Investment

Renos & Furnishing

$3,250

Setup Costs

$100

Total

$3,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-158.53%

Payback Period Days

0