BNBCalc Short Term Rental Rental Arbitrage Analysis Al Reem Street - Abu Dhabi - United Arab Emirates

1 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$10,128

Profit (Cash Flow)

-$12,418

Cash on Cash Return

-367.2%

Annual Revenue

$10,128

Airbtics projects $45/night at 46% occupancy ($7,560). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $47 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,389	$6,622	$10,363	$18,189
Occupancy	33%	46%	59%	72%
Nightly Rate	$36	$39	$47	$68

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New fully serviced 1 BR Apartment	$22,956	$98	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
Lux Cozy Black 1BDR Holiday Home	$16,942	$54	85%	1	1	2	$11	❌	❌	❌	Y / N	⭐️ 5 (24)
FURNISHED STUDIO WITH OWN PRIVATE ENTRANCE	$9,000	$39	60%	1	2	3	$16	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy studio AlJimi ( private studio all-thing)	$9,805	$47	57%	1	1	7	$0	❌	❌	❌	Y / N	⭐️ 5 (16)
Best Smallest Private Studio	$5,117	$27	51%	1	1	2	$7	❌	❌	❌	Y / N	⭐️ 5 (9)
Your Private Oasis Studio near Al ain Mall.	$15,505	$68	61%	1	1	7	$16	❌	❌	❌	Y / Y	⭐️ 5 (5)
Al Jimi house 2	$4,953	$41	33%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (13)
Full Apartment in Central Al Ain (All Amenities)	$8,206	$38	59%	1	1	7	$0	❌	❌	✅	N / Y	⭐️ 5 (15)
Cute studio for stay	$5,412	$32	46%	1	1	1	$8	❌	❌	❌	Y / N	⭐️ 3.6 (5)
NICE STUDIO FOR STAY IN AL LAIN	$5,636	$35	44%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Luxury White 1BDR Moods Homes	$13,663	$47	77%	1	1	2	$14	❌	❌	❌	Y / N	⭐️ 4.8 (13)
Prime location Welcome to al lain	$5,160	$33	42%	1	1	1	$8	❌	❌	❌	Y / N	⭐️ 4 (4)
Nice apartamento for stay al lain	$4,171	$33	34%	1	1	1	$8	❌	❌	❌	N / N	⭐️ 4.2 (6)
Al Jimi house boho studio	$8,418	$46	50%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Beatiful studio for stay	$10,795	$37	79%	1	1	3	$8	❌	❌	❌	Y / N	⭐️ 0 (1)
Aljimi small studio	$8,638	$40	59%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Bella casa	$12,212	$47	71%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (4)
Room for rent in Al ain	$7,044	$35	55%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
1 bedroom apartment in Hili	$15,546	$72	59%	1	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.3 (3)
Jimi White 1BDR house	$4,864	$38	35%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Studio Apartment in Alain	$4,616	$36	35%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Room for rent in Al ain	$5,948	$36	45%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

-367.17% 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)	-$12,417	-$24,835	-$37,253	-$49,671	-$62,089	-$124,178	-$372,536
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	-$12,417	-$24,835	-$37,253	-$49,671	-$62,089	-$124,178	-$372,536

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-367.17%

Payback Period Days

Return on Investment

-367.17%

Al Reem Street - Abu Dhabi - United Arab Emirates Al Ain, Abu Dhabi

1 bed • 1.5 bath • 4 guests

Monthly Rent

$10,128

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $45/night at 46% occupancy.

Occupancy Rate

Top 32% of comparables

Avg Daily Rate

Top 29% of comparables

Seasonality

29 Airbnb Comparables

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

$7,881

Avg annual revenue

46%

Avg occupancy rate

$45

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

$15k

$25k

-$12,418

Profit

Revenue

$10,128

Operating Expenses

$10,546

Operating Income

-$418

Net Effective Rent

$12,000

Profit (Cash Flow)

-$12,418

$3,382

Cash Investment

Renos & Furnishing

$3,282

Setup Costs

$100

Total

$3,382

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-367.17%

Payback Period Days