BNBCalc Short Term Rental Rental Arbitrage Analysis Hurghada - Safaga Rd, , Red Sea Governorate,

4 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,095

Profit (Cash Flow)

$5,091

Cash on Cash Return

93.0%

Annual Revenue

$33,095

AirDNA projects $173/night at 28% occupancy ($17,692). Airbtics projects $221/night at 41% occupancy ($33,094). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 41% occupancy rate, $221 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,968	$35,255	$46,669	$63,260
Occupancy	34%	40%	47%	58%
Nightly Rate	$183	$238	$267	$294

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4BR Soma bay Luxury Marina Apartment with Jacuzzi	$65,383	$308	58%	4	4.5	3	$0	❌	✅	❌	Y / N	⭐️ 0 (1)
Luxury 4BD villa in Hurghada with a private pool	$32,609	$255	34%	4	3.5	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (19)
Luxury 4BD sea view villa in Hurghada with pool	$33,531	$247	36%	4	3.5	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (6)
Unique villa with heated pool	$43,967	$293	41%	4	3.5	2	$0	✅	✅	❌	Y / N	⭐️ 4.5 (14)
Hurghada Sahl Hasheesh Seaview Villa with Pool	$56,829	$240	64%	4	6	3	$80	✅	❌	✅	Y / Y	⭐️ 0 (2)
WHITE VILLA No. 6	$10,704	$56	50%	4	3	1	$22	❌	❌	❌	Y / N	⭐️ 0 (0)
Ultra-Lux 4BR Beachfront Villa in Somabay	$41,074	$189	59%	4	4	5	$30	✅	❌	✅	Y / Y	⭐️ 5 (3)
Luxury Villa with pool heated	$39,528	$225	48%	4	4	3	$0	✅	❌	✅	Y / N	⭐️ 4.6 (5)
Villa with private pool	$37,507	$244	42%	4	4	2	$0	✅	❌	❌	Y / N	⭐️ 3.5 (3)
Amaros Sahl Hasheesh Villa mit Pool	$40,966	$287	39%	4	2.5	1	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Spacious villa with private pool	$19,214	$150	35%	4	4	1	$0	✅	❌	✅	N / N	⭐️ 5 (1)
Villa with heated pool &jacuzzi	$48,915	$297	45%	4	4	2	$0	✅	✅	✅	Y / N	⭐️ 0 (1)
Amaros 1 luxury Villa	$38,168	$237	44%	4	4	1	$0	✅	❌	❌	Y / N	⭐️ 2 (1)
Amazing 4 Bedrooms, Sea View Villa Sahl Hashesh	$24,595	$192	35%	4	4	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

92.98% 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)	$5,091	$10,182	$15,273	$20,364	$25,455	$50,911	$152,735
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	$5,091	$10,182	$15,273	$20,364	$25,455	$50,911	$152,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.98%

Payback Period Days

392

Return on Investment

92.98%

Hurghada - Safaga Rd Red Sea Governorate

4 bed • 3 bath • 6 guests

Monthly Rent

$33,095

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 28% occupancy.Projected nightly rate is $221/night at 41% occupancy.

Occupancy Rate

Top 45% of comparables

Avg Daily Rate

Top 57% of comparables

Seasonality

18 Airbnb Comparables

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

$33,941

Avg annual revenue

41%

Avg occupancy rate

$221

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

$10k

$30k

$45k

$65k

$5,091

Profit

Revenue

$33,095

Operating Expenses

$10,004

Operating Income

$23,091

Net Effective Rent

$18,000

Profit (Cash Flow)

$5,091

$5,475

Cash Investment

Renos & Furnishing

$5,375

Setup Costs

$100

Total

$5,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

92.98%

Payback Period Days

392