BNBCalc Short Term Rental Rental Arbitrage Analysis al azizi, Jeddah, Makkah Province, 23437

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$10,585

Profit (Cash Flow)

-$3,391

Cash on Cash Return

-78.0%

Annual Revenue

$10,585

AirDNA projects $55/night at 47% occupancy ($9,441). Airbtics projects $69/night at 42% occupancy ($10,584). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 42% occupancy rate, $69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,859	$8,508	$18,109	$31,515
Occupancy	24%	34%	59%	80%
Nightly Rate	$54	$67	$83	$107

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trendy Place And Bohemian Twist	$14,405	$82	48%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (84)
Luxury Apartment (Self Check-In)15	$12,732	$98	35%	1	1	1	$5	❌	❌	✅	N / N	⭐️ 5 (51)
جناح غرفة وصاله فندقية دخول ذاتي -S	$12,026	$106	31%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (33)
One room apartment in Salamah	$12,810	$35	100%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 3 (1)
شقة بغرفة نوم وصاله - دخول ذكي	$20,456	$69	81%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)
صالة غرفة نوم - دخول ذكي	$9,340	$58	44%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 3.5 (2)
وحدة سكنية جميلة في مبنى جميل	$7,064	$23	80%	1	1	1	$27	❌	❌	❌	N / N	⭐️ 4.2 (9)
استديو مريح لليلة جميلة ومميزة	$14,746	$51	79%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
One bedroom apartment Alsalamah 021	$11,947	$64	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
غرفة وصالة بتصميم جميل وراقي	$18,448	$63	80%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (15)
Al salamah Apartment	$16,667	$69	66%	1	1	1	$0	❌	✅	❌	N / N	⭐️ 4 (8)
One bedroom apartment 09	$19,982	$65	84%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
شقه راقيه مناسبه لشخصين	$26,889	$93	79%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
جناح هادئ في مبنى رائع	$5,472	$35	39%	1	1	1	$27	❌	❌	❌	N / N	⭐️ 0 (0)
شقة بغرفة نوم وصالة - دخول ذكي	$12,180	$64	52%	1	1	1	$0	❌	✅	❌	N / N	⭐️ 4.3 (3)
شقة بدخول ذكي	$8,135	$57	39%	1	1	1	$0	❌	✅	❌	N / N	⭐️ 4.2 (8)
Luxury Apartment in the center of jeddah	$9,423	$78	33%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (43)
غرفه و صاله واسعه وسط المدينة ايجار شهري شقه ٤٠٥	$9,473	$34	67%	1	1	1	$186	❌	❌	✅	N / N	⭐️ 0 (0)
غرفه و صاله واسعه وسط المدينة ايجار شهري شقه ٤٠١	$11,358	$49	57%	1	1	1	$186	❌	❌	✅	N / N	⭐️ 4 (1)
One bedroom apartment Alsalamah 005	$16,653	$65	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Nice Apartment ..	$28,265	$143	54%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 4.9 (9)
ديار قريش غرفة خاصة	$13,932	$119	32%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)
صاله وغرفة نوم ومطبخ - دخول ذكي	$12,902	$82	43%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-77.95% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,391	-$6,782	-$10,173	-$13,564	-$16,956	-$33,912	-$101,737
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	-$3,391	-$6,782	-$10,173	-$13,564	-$16,956	-$33,912	-$101,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-77.95%

Payback Period Days

Return on Investment

-77.95%

al azizi Jeddah, Makkah Province, 23437

1 bed • 1 bath • 2 guests

Monthly Rent

$10,585

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $55/night at 47% occupancy.Projected nightly rate is $69/night at 42% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$10,383

Avg annual revenue

42%

Avg occupancy rate

$69

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

$10k

$20k

$30k

-$3,391

Profit

Revenue

$10,585

Operating Expenses

$13,376

Operating Income

-$2,791

Net Effective Rent

$600

Profit (Cash Flow)

-$3,391

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-77.95%

Payback Period Days