BNBCalc Short Term Rental Rental Arbitrage Analysis Al Zahraa, Jeddah, Makkah Province, 22324

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,935

Profit (Cash Flow)

$7,923

Cash on Cash Return

124.8%

Annual Revenue

$33,935

AirDNA projects $94/night at 47% occupancy ($16,136). Airbtics projects $129/night at 43% occupancy ($20,260). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,675	$17,402	$34,700	$61,198
Occupancy	27%	43%	57%	70%
Nightly Rate	$86	$108	$163	$234

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
lovely 2bedroom with Pool table, Games room	$25,293	$118	57%	2	2	1	$26	✅	❌	✅	Y / Y	⭐️ 5 (143)
Mabaat - AL-Fayhaa - 2BR Apt - 514	$31,491	$145	57%	2	2	1	$73	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Vintage Charming Apartment	$26,899	$119	60%	2	1.5	1	$26	❌	❌	✅	Y / Y	⭐️ 5 (85)
Modern Cozy Home Near Tahlia W/Balcony	$21,096	$131	44%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (27)
Rese 1	$10,702	$86	34%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Come and enjoy the Huge Patio	$24,076	$286	23%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Mirror Crafted Haven	$22,509	$123	50%	2	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (51)
شقة متكاملة الخدمات غرفتين وصالة A	$32,149	$183	48%	2	5	3	$0	❌	❌	❌	Y / N	⭐️ 4.7 (7)
Rese 8	$8,813	$86	28%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4 (6)
Lovely 2-bedroom perfect for small family	$18,283	$95	51%	2	1	1	$27	❌	❌	❌	N / N	⭐️ 5 (59)
Luxurious 2-BR Apartment with A stunning Sea View!	$47,338	$223	58%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Cozy & Quiet 2 BR Apartment (+2 Sofa Beds)- UNIT A	$20,334	$110	50%	2	2	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (26)
Apartment in Jeddah Awtar 1	$33,687	$118	78%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (24)
شقه فاخرة في شارع التحليه-23	$26,982	$97	76%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (43)
كورنيش الحمرا,بيتزا لينو, مراكش	$11,075	$89	34%	2	1	1	$0	❌	✅	❌	Y / N	⭐️ 4.5 (10)
شقة كامله بمرافقها في عماره سكنية عوائل	$21,008	$82	70%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.2 (5)
شقه فاخرة في شارع التحليه-14	$27,055	$96	77%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (63)
Halawani 2 Ap 15 حلواني 2 شقة 15	$24,200	$116	57%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Quick Stays - 2 Bedroom Apartment	$14,555	$87	44%	2	1	1	$27	❌	❌	❌	N / N	⭐️ 4.9 (65)
بيت السعادة	$20,496	$140	40%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
شقه من غرفتين نوم / B 2	$13,359	$73	50%	2	1	5	$0	✅	❌	❌	N / N	⭐️ 4.8 (20)
Wurud Apartment	$9,289	$94	27%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (8)
Two bedroom apartment (B),شقة غرفتين بحي الحمراء	$7,932	$88	24%	2	2	1	$13	❌	✅	✅	Y / Y	⭐️ 4.8 (58)
شقه فاخرة في شارع التحليه-32	$23,314	$91	70%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (51)
Great Apartment 2 Beds 2 Baths	$7,536	$71	29%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (5)
Mabaat - Al Waha 2BR Apt (A) - 535	$36,190	$267	35%	2	2	1	$73	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
فيلا يونانية فاخرة بمسبح خاص	$15,416	$234	18%	2	2	1	$0	✅	✅	✅	N / N	⭐️ 4.5 (8)
Cozy apartment	$9,914	$63	43%	2	2	1	$0	❌	❌	✅	N / N	⭐️ 4 (1)
فيلا يونانية فاخرة بمسبح خاص	$17,349	$237	20%	2	2	1	$0	✅	✅	✅	N / N	⭐️ 4.8 (15)
شقة اطلاله الشروق مدينة الملك عبدالله الشروق	$26,043	$173	41%	2	3	1	$27	❌	❌	❌	Y / Y	⭐️ 1 (1)
شقة مودرن فاخرة بحي الحمراء جدة	$32,420	$206	43%	2	4	1	$0	❌	✅	❌	N / Y	⭐️ 5 (18)
جناح غرفتين وصاله/ B 6	$12,554	$70	49%	2	0	5	$0	✅	❌	❌	Y / N	⭐️ 4.8 (22)
Bohemian apartment 2BDR	$33,379	$160	57%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
فيلا من غرفتين في المساعدية جدة	$16,850	$106	42%	2	2	1	$93	❌	✅	❌	Y / N	⭐️ 5 (5)
شقة بالقرب من شاطئ الحمراء	$5,582	$61	25%	2	1	2	$0	❌	✅	❌	Y / N	⭐️ 5 (3)
Two bedroom apartment/ self entry	$12,298	$70	48%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (8)
Eden Residence 108	$14,684	$236	17%	2	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
بالقرب من طريق المدينة	$6,222	$85	20%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 1 (2)
Cozy Inn 108	$15,995	$190	23%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (88)
ستديو فخم مؤثث حديثا مقابل اعمار	$7,993	$84	26%	2	1	1	$0	❌	✅	❌	N / N	⭐️ 5 (9)

Return Metrics

124.77% 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)	$7,923	$15,846	$23,769	$31,693	$39,616	$79,232	$237,698
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	$7,923	$15,846	$23,769	$31,693	$39,616	$79,232	$237,698

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

124.77%

Payback Period Days

292

Return on Investment

124.77%

Al Zahraa Jeddah, Makkah Province, 22324

2 bed • 1 bath • 6 guests

Monthly Rent

$33,935

Annual Revenue

BNBCalc predicts this property will get $129 per night with 43% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$19,809

Avg annual revenue

43%

Avg occupancy rate

$129

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

$20k

$35k

$50k

$7,923

Profit

Revenue

$33,935

Operating Expenses

$16,412

Operating Income

$17,523

Net Effective Rent

$9,600

Profit (Cash Flow)

$7,923

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

124.77%

Payback Period Days

292