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 Göktürk Merkez, Göktürk Caddesi, Eyüpsultan/İstanbul, Türkiye

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$12,966

Profit (Cash Flow)

-$24,719

Cash on Cash Return

-568.3%

Annual Revenue

$12,966

AirDNA projects $117/night at 28% occupancy ($11,965). Airbtics projects $71/night at 50% occupancy ($12,966). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $71 rate per night.

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

Percentiles25%50%75%90%
Revenue$7,861$10,638$17,556$30,452
Occupancy39%47%57%79%
Nightly Rate$54$60$82$103

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
TeenyWeenyHouse 15min toAirport-20 min to Levent
$15,234
$70
55%
111$19❌❌✅Y / Y⭐️ 5 (123)
Stylish1+1 flat with sunset view
$22,860
$64
94%
111$35❌❌❌Y / Y⭐️ 5 (84)
Lotus - Luxurious 1BR Apt w/ Stunning View & Gym
$13,232
$81
43%
112$17✅❌❌Y / Y⭐️ 4.3 (3)
maydan view elegant apartment
$19,640
$58
89%
11.51$35❌❌❌Y / Y⭐️ 5 (60)
Cozy House in Göktürk /Text me for short stays
$13,158
$59
59%
11100$35✅❌❌Y / Y⭐️ 5 (57)
Göktürk çarşıda restoran ve barlar sokağında YENİ
$24,062
$121
52%
11.5100$47✅❌❌Y / Y⭐️ 5 (37)
Basil - Spacious Design 1BR w/ Free Parking & Gym
$15,203
$86
47%
112$17✅❌❌Y / Y⭐️ 4.2 (19)
Ivy - Modern Cozy 1BR Apt w Private Parking & Gym
$18,690
$78
64%
112$17✅❌❌Y / Y⭐️ 4.4 (11)
Göktürk cafe ve barlar sokağı Yeni büyük Delux
$26,749
$149
48%
12100$47✅❌❌Y / Y⭐️ 5 (17)
Hava alanına15 dk 1+1 lüks daire
$8,280
$58
39%
11101$0✅❌✅Y / Y⭐️ 5 (6)
Cute apartment inside a complex
$10,270
$61
46%
113$0❌❌❌Y / N⭐️ 0 (0)
Havaalanına yakın havuzlu, sakin ev
$8,307
$58
37%
111$23✅❌✅Y / Y⭐️ 5 (6)
Woods Flats 2
$6,174
$42
39%
123$30✅❌✅Y / Y⭐️ 4.8 (19)
Квартира целиком в районе Башакшехир 5 этап.
$9,435
$59
42%
123$25❌❌❌Y / N⭐️ 4.8 (19)
A17 Next to Vadi Istanbul 1 Bedroom
$8,301
$54
42%
112$0❌❌❌Y / Y⭐️ 5 (12)
30th Floor Luxury Tower Skyland Istanbul Studio
$27,459
$80
91%
112$32✅❌✅Y / Y⭐️ 5 (41)
Fern - Stunning 1BR Condo w Terrace View & Parking
$18,050
$100
48%
112$17✅❌❌Y / Y⭐️ 4.5 (10)
Pine - Luxurious Modern 1BR Condo w/ Parking & Gym
$15,780
$91
46%
112$17✅❌❌Y / Y⭐️ 4 (10)
ComeLiveGo Apartments Bahçeköy 4
$11,493
$54
57%
11101$16❌❌✅Y / Y⭐️ 4.7 (6)
Huzurlu 1 Bahçe Residence YENİ (Garden view NEW)
$31,722
$155
55%
112$39❌❌❌Y / Y⭐️ 5 (3)
Modern Residence Apartment in Gokturk, Eyupsultan
$15,177
$69
57%
111$32❌❌❌Y / Y⭐️ 4.6 (13)
Sage - Gorgeous Modern 1BR Condo w/ Parking & Gym
$24,152
$83
78%
112$17✅❌❌Y / Y⭐️ 4.5 (13)
Maple - Chic Cozy 1BR Apt w/ Parking & Gym
$14,705
$82
49%
112$0❌❌❌Y / Y⭐️ 4.5 (114)
A03 Next to Vadi Istanbul 1 Bedroom
$7,467
$51
40%
112$0❌❌❌Y / Y⭐️ 4.5 (11)
A16 Next to Vadi Istanbul 1 Bedroom
$9,838
$56
48%
112$0❌❌❌Y / Y⭐️ 4.5 (12)
Peaceful 1-Bedroom Apt-near Kayaşehir attractions
$19,725
$57
92%
115$35❌❌❌Y / Y⭐️ 4.5 (8)
Havaalanına, çarşıya ve doğaya yakın. 3 aylık Rez.
$8,418
$50
46%
11100$0❌❌✅Y / Y⭐️ 4.7 (38)
Come Live Go Apartments Bahçeköy 5
$9,914
$41
64%
11101$22❌❌❌Y / Y⭐️ 4.8 (22)
Come Live Go Apartments Bahçeköy 7
$13,556
$60
59%
11101$27❌❌❌Y / Y⭐️ 4.8 (35)
Apartment in Sariyer Istanbul
$6,193
$36
47%
115$0✅✅❌Y / Y⭐️ 4 (4)
A05 Next to Vadi Istanbul 1 Bedroom
$6,790
$53
35%
112$0❌❌❌Y / Y⭐️ 4.5 (10)
A04 Next to Vadi Istanbul 1 Bedroom
$10,080
$54
51%
112$0❌❌❌Y / Y⭐️ 4.5 (15)
Skyland premium daire
$27,437
$111
65%
123$46✅❌❌Y / Y⭐️ 5 (2)
Mükemmel Spor Concept Daire
$6,734
$46
40%
11100$0❌❌❌Y / N⭐️ 0 (1)

Return Metrics

-568.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$24,719-$49,438-$74,158-$98,877-$123,597-$247,194-$741,583
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-$24,719-$49,438-$74,158-$98,877-$123,597-$247,194-$741,583

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-568.26%

Payback Period Days

0

Return on Investment

-568.26%

property-location

Göktürk Merkez İstanbul, 34077

1 bed • 1 bath • 1 guests

$12,966

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $117/night at 28% occupancy.Projected nightly rate is $71/night at 50% occupancy.

Top 41% of comparables

Top 36% 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.

$13,486

Avg annual revenue

50%

Avg occupancy rate

$71

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

$15k

$20k

$35k

Sign up to see the data on 40 all comparables

-$24,719

Profit

Revenue

$12,966

Operating Expenses

$13,686

Operating Income

-$719

Net Effective Rent

$24,000

Profit (Cash Flow)

-$24,719

$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

-568.26%

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