BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Buraydah, Riyadh, Riyadh Province, 12485

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$13,777

Profit (Cash Flow)

-$3,614

Cash on Cash Return

-83.1%

Annual Revenue

$13,777

AirDNA projects $79/night at 39% occupancy ($11,253). Airbtics projects $92/night at 41% occupancy ($13,777). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 41% occupancy rate, $92 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,628$11,764$24,168$27,947
Occupancy29%40%54%60%
Nightly Rate$62$80$122$127

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
استديو نجد 1 استديو مميز

No image available

$10,014
$57
48%
111$0❌✅❌N / N⭐️ 4.9 (8)
Luxury One Bedroom Apartment With Self Entry

No image available

$15,152
$115
36%
111$0❌❌❌N / N⭐️ 5 (96)
استديو هادئ وأنيق بدخول ذاتي 3

No image available

$20,752
$70
81%
111$0❌❌❌N / Y⭐️ 5 (87)
استديو انيق في حي التعاون4

No image available

$14,252
$59
66%
111$0❌❌❌N / N⭐️ 5 (77)
استديو مودرن في حي التعاون 5

No image available

$15,120
$81
51%
111$0❌❌❌N / Y⭐️ 5 (78)
واسع ومريح بدخول ذاتي ومدخل خاص مستقل من الخارج

No image available

$10,833
$74
40%
111$0❌❌✅N / N⭐️ 5 (49)
A-1 Modern luxury apartment

No image available

$26,089
$132
54%
121$0❌❌❌Y / Y⭐️ 5 (57)
شقة انيقة بدخول ذاتي

No image available

$15,782
$98
44%
111$0❌❌❌N / N⭐️ 5 (31)
A-4 Modern luxury apartment

No image available

$15,679
$126
34%
121$0❌❌❌Y / Y⭐️ 5 (48)
A-14 Modern luxury apartment

No image available

$14,735
$122
33%
121$0❌❌❌Y / Y⭐️ 5 (34)
A-9 Modern luxury apartment

No image available

$19,358
$123
43%
121$0❌❌❌Y / Y⭐️ 5 (39)
شقة مودرن بدخول ذاتي

No image available

$30,396
$151
55%
111$0❌❌❌N / N⭐️ 5 (1)
A-13 Modern luxury apartment

No image available

$18,270
$128
39%
121$0❌❌❌Y / Y⭐️ 5 (40)
شقة فاخرة مشي الى نخيل مول

No image available

$25,932
$109
65%
111$0❌❌❌N / N⭐️ 4.5 (3)
A-12 Modern luxury apartment

No image available

$15,181
$122
34%
121$0❌❌❌Y / Y⭐️ 4.5 (31)
Luxury apartment with modern facilities (7A)

No image available

$10,673
$54
54%
111$0❌❌❌N / N⭐️ 4.5 (41)
My Library

No image available

$22,400
$180
34%
121$0❌❌❌Y / Y⭐️ 5 (266)
استديو فاخر بمنطقة مركزية/النزهه + دخول ذاتي

No image available

$14,896
$74
55%
111$0❌❌✅N / Y⭐️ 5 (12)
ستديو حديث بدخول ذاتي، حي النزهة

No image available

$9,224
$63
40%
111$0❌❌❌N / N⭐️ 5 (32)
Studio with Private Outdoor Banio - C1

No image available

$13,505
$123
30%
111$0❌✅❌N / Y⭐️ 5 (98)
A-8 Modern luxury apartment

No image available

$27,231
$124
60%
121$0❌❌❌Y / Y⭐️ 5 (26)
A-15 Modern luxury apartment

No image available

$17,523
$126
38%
121$0❌❌❌Y / Y⭐️ 4.5 (42)
Luxurious and quiet apartment with self-entry (3)

No image available

$7,906
$54
40%
111$0❌❌❌N / N⭐️ 5 (37)
شقة مميزة بدخول ذاتي (7B)

No image available

$10,267
$55
51%
111$0❌❌❌N / N⭐️ 4.5 (42)
A-11 Modern luxury apartment

No image available

$26,030
$127
56%
121$0❌❌❌Y / Y⭐️ 5 (49)
A6 - Self Check-in Cozy Studio

No image available

$10,353
$69
41%
111$0❌❌✅N / Y⭐️ 5 (45)
استديو انيق حي التعاون 1

No image available

$10,102
$46
60%
111$0❌❌❌N / N⭐️ 4.2 (28)
A-16 Modern luxury apartment

No image available

$18,446
$120
42%
121$0❌❌❌Y / Y⭐️ 5 (21)
A-2 Modern luxury apartment

No image available

$13,841
$122
31%
121$0❌❌❌Y / Y⭐️ 5 (41)
استديو مودرن حي التعاون هادئ 1

No image available

$12,298
$48
70%
111$0❌❌❌N / N⭐️ 5 (57)

Return Metrics

-83.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,614-$7,228-$10,842-$14,456-$18,070-$36,140-$108,420
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-$3,614-$7,228-$10,842-$14,456-$18,070-$36,140-$108,420

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-83.08%

Payback Period Days

0

Return on Investment

-83.08%

property-location

Buraydah Riyadh, Riyadh Province, 12485

1 bed • 1 bath • 1 guests

$13,777

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $79/night at 39% occupancy ($11,253.16). Airbtics projects $92/night at 41% occupancy ($13,777).

Top 44% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$13,828

Avg annual revenue

41%

Avg occupancy rate

$92

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

$10k

$20k

$30k

Sign up to see the data on 40 all comparables

-$3,614

Profit

Revenue

$13,777

Operating Expenses

$13,791

Operating Income

-$14

Net Effective Rent

$3,600

Profit (Cash Flow)

-$3,614

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-83.08%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service