BNBCalc Short Term Rental Rental Arbitrage Analysis Khamis - Abha, Abha Saudi Arabia

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$9,935

Profit (Cash Flow)

-$6,957

Cash on Cash Return

-159.9%

Annual Revenue

$9,935

AirDNA projects $86/night at 39% occupancy ($12,250). Airbtics projects $85/night at 32% occupancy ($9,934). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 32% occupancy rate, $85 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,024	$7,610	$14,826	$32,150
Occupancy	21%	29%	41%	53%
Nightly Rate	$52	$71	$98	$158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
غرفة نوم بمدخل خاص قريب من الراشد مول 1	$8,988	$59	41%	1	1	1	$3	❌	❌	❌	N / N	⭐️ 4.8 (82)
غرفة وصالة دور ارضي خلف الراشد مول\| دخول ذاتي	$11,119	$75	40%	1	1	1	$5	❌	❌	✅	N / N	⭐️ 5 (135)
شقة آرز غرفة نوم و صالة A1	$12,722	$79	44%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (37)
شقه فندقية	$12,092	$56	59%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
غرفة وصالة معيشة _ بدخول ذكي(101)	$6,536	$47	38%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (2)
شقة خلف الراشد مول بدخول ذاتي	$10,248	$56	50%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (38)
غرغة نوم وصالة معيشة \| بدخول ذكي(102)	$7,952	$53	41%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (8)
استديو فاخر بمراتب فندقية جديدة	$13,451	$75	49%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (3)
استديو ١	$5,724	$46	34%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (21)
استديو ٣	$7,320	$50	40%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (9)
“شقة 4” من غرفة نوم	$5,332	$31	47%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (3)
وحدات رند السكنيه مكونه من غرفه وصاله ومطبخ وحمام	$10,515	$77	37%	1	1	3	$13	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
شقة بنظام فندقي ، غرفة وصالة بمدخل خاص	$13,190	$68	53%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (9)
شقق بانا غرفة نوم و صالة	$11,118	$98	31%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (6)
شاليهات ومزرعة ديما 2	$21,228	$145	40%	1	1	1	$0	❌	✅	❌	N / N	⭐️ 4.5 (11)
شقة فاخرة مع جلسة خارجية	$23,993	$115	57%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
سويت vip	$26,600	$169	43%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 3 (1)
أبهاحي الموظفين مقابل فندق بانسي	$13,842	$62	61%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Elegant Suite No. 7	$20,934	$84	68%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-159.92% 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)	-$6,956	-$13,913	-$20,870	-$27,827	-$34,784	-$69,568	-$208,705
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	-$6,956	-$13,913	-$20,870	-$27,827	-$34,784	-$69,568	-$208,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-159.92%

Payback Period Days

Return on Investment

-159.92%

Khamis - Abha Abha, Aseer Province

1 bed • 1 bath • 1 guests

Monthly Rent

$9,935

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $86/night at 39% occupancy.Projected nightly rate is $85/night at 32% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$9,650

Avg annual revenue

32%

Avg occupancy rate

$85

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

$20k

$30k

-$6,957

Profit

Revenue

$9,935

Operating Expenses

$13,292

Operating Income

-$3,357

Net Effective Rent

$3,600

Profit (Cash Flow)

-$6,957

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-159.92%

Payback Period Days