BNBCalc Short Term Rental Rental Arbitrage Analysis Al-Madinah Al-Munawarah Rd, Jeddah, Makkah Province,

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$24,837

Profit (Cash Flow)

$8,648

Cash on Cash Return

136.2%

Annual Revenue

$24,837

AirDNA projects $52/night at 51% occupancy ($9,686). Airbtics projects $170/night at 40% occupancy ($24,836). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 40% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,218	$17,858	$37,961	$77,959
Occupancy	28%	37%	50%	60%
Nightly Rate	$96	$126	$202	$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
townhouse private beach access	$44,442	$204	58%	2	3	1	$27	❌	❌	✅	N / N	⭐️ 5 (53)
3- 1 bed apartment self checkin	$18,924	$110	46%	2	2	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (12)
townhouse roof with beach access	$51,842	$236	59%	2	2	1	$27	❌	❌	✅	N / N	⭐️ 4.5 (46)
2- 2bed room self checkin	$19,179	$110	47%	2	3	1	$13	❌	❌	❌	Y / N	⭐️ 5 (22)
1- 2beds Apartment - self check in	$17,470	$117	40%	2	2	1	$13	❌	❌	❌	Y / N	⭐️ 5 (22)
شقة سكنية مفروشة D	$9,325	$91	28%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (134)
townhouse with private beach access	$40,082	$202	53%	2	3	1	$27	❌	❌	✅	N / Y	⭐️ 5 (33)
Beach resort شاليه أرض السعادة	$10,145	$126	22%	2	3	1	$0	✅	❌	✅	N / N	⭐️ 5 (1)
حي المرجان 2 طريق الملك عبدالعزيز(2 Albaraa )	$9,706	$78	34%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
حي المرجان2 طريق الملك عبدالعزيز( Albaraa 1 )	$6,808	$62	30%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Spacious5 -2 BRs in Ubhor – 5 Min Drive to Red Sea	$11,449	$92	34%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
تمتع باحلى اطلاله على البحر بدخول ذاتي	$74,020	$316	64%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 4.8 (24)
Mabaat - White Pearl D - 600	$46,070	$204	60%	2	3	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Luxury Apartment in Al Basatin 3, Jeddah	$15,829	$173	25%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
Beach House	$24,825	$133	51%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.8 (12)
Modern6 - 2 BRs in Ubhor – 5 Min Drive to Red Sea	$10,211	$93	30%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Mabaat - White Pearl Villa B - 600	$35,300	$194	46%	2	4	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Family luxury apartment in a compound (self-entry)	$18,666	$102	50%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)
بلوميريا جناح عائلي بغرفتين	$10,066	$110	25%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (24)
Beach Escape	$21,126	$148	39%	2	2	3	$0	✅	❌	✅	N / N	⭐️ 0 (0)
شقة انيقة في برج على البحر	$52,492	$202	71%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Oasis villa, private pool	$47,782	$373	35%	2	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (47)
chalet with partial sea view	$26,769	$159	46%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
شقة سكنية مفروشة E	$6,522	$81	22%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Elegant flat in Abhur North Jeddah (Wareef)	$19,057	$127	41%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
شقة جديدة فالحمدانية #1	$7,046	$77	25%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Comfy 2 BRs Near Al-Kornish – 5 Min Drive	$8,810	$83	29%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.9 (21)
Your perfect home away from home	$27,473	$417	18%	2	4	1	$0	✅	❌	❌	N / N	⭐️ 3.5 (7)
شقه فاخره اطلاله كامله ع البحر	$62,232	$347	49%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 5 (3)
شقه فاخره مودرن في ابحر الجنوبيه بدخول ذاتي	$25,913	$120	59%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 5 (39)
جدة - أبحر الجنوبيه	$49,446	$386	35%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 0 (3)
Obhur Al-Jnobiyah - T.B. 1101	$8,607	$98	24%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Obhur Al-Jnobiyah -T.B. 1201	$12,913	$98	36%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Obhur Al-Jnobiyah - T.B. 2201	$11,361	$97	32%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
شقة سكنية مفروشة A	$6,468	$93	19%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (50)
جده - أبحر الجنوبيه	$69,197	$411	46%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
شقة فاخرة ببلكونة على البحر	$50,859	$193	72%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Obhur Al-Jnobiyah - T.B. 3401	$10,552	$93	31%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
شقة مُطلة على البحر بدخول ذاتي	$42,273	$165	70%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
برج ابحر ريزدنس 1 شقة على البحر	$13,610	$286	13%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 4.8 (4)

Return Metrics

136.18% 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)	$8,647	$17,295	$25,943	$34,591	$43,239	$86,478	$259,435
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	$8,647	$17,295	$25,943	$34,591	$43,239	$86,478	$259,435

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

136.18%

Payback Period Days

268

Return on Investment

136.18%

Al-Madinah Al-Munawarah Rd Jeddah, Makkah Province

2 bed • 1 bath • 2 guests

Monthly Rent

$24,837

Annual Revenue

BNBCalc predicts this property will get $170 per night with 40% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$26,371

Avg annual revenue

40%

Avg occupancy rate

$170

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

$5k

$30k

$50k

$75k

$8,648

Profit

Revenue

$24,837

Operating Expenses

$15,229

Operating Income

$9,608

Net Effective Rent

$960

Profit (Cash Flow)

$8,648

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

136.18%

Payback Period Days

268