BNBCalc Short Term Rental Rental Arbitrage Analysis Al Khawaneej St, Dubai, Dubai,

5 bed • 6 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$61,566

Profit (Cash Flow)

-$50,639

Cash on Cash Return

-495.1%

Annual Revenue

$61,566

AirDNA projects $392/night at 43% occupancy ($61,565).

BNB Calc projects a 43% occupancy rate, $392 rate per night.

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

Return Metrics

-495.09% 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)	-$50,638	-$101,277	-$151,916	-$202,554	-$253,193	-$506,386	-$1,519,160
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	-$50,638	-$101,277	-$151,916	-$202,554	-$253,193	-$506,386	-$1,519,160

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-495.09%

Payback Period Days

Return on Investment

-495.09%

Al Khawaneej St Dubai, Dubai

5 bed • 6 bath • 8 guests

Monthly Rent

$61,566

Annual Revenue

Projected nightly rate is $392/night at 43% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$100k

$195k

$300k

-$50,639

Profit

Revenue

$61,566

Operating Expenses

$16,204

Operating Income

$45,361

Net Effective Rent

$96,000

Profit (Cash Flow)

-$50,639

$10,228

Cash Investment

Renos & Furnishing

$10,128

Setup Costs

$100

Total

$10,228

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-495.09%

Payback Period Days