Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Nazlet Al Seman Al Westani, , Giza Governorate,

1 bed • 1 bath • 4 guests • $400

BNB

Calc

Annual Revenue

$11,615

Profit (Cash Flow)

-$1,470

Cash on Cash Return

-66.1%

Annual Revenue

$11,615

AirDNA projects $58/night at 58% occupancy ($12,286). Airbtics projects $53/night at 60% occupancy ($11,614). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $53 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,292$12,358$19,999$23,068
Occupancy45%60%78%85%
Nightly Rate$37$55$68$72

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
$18,361
$52
95%
111$10❌✅✅Y / Y⭐️ 5 (8)
$7,994
$42
52%
111$0❌✅✅Y / Y⭐️ 5 (71)
$18,361
$52
95%
111$10❌✅✅Y / Y⭐️ 5 (51)
$15,883
$55
78%
111$7❌✅✅N / Y⭐️ 5 (73)
$14,846
$69
56%
111$25❌✅❌N / Y⭐️ 5 (271)
$13,954
$48
78%
111$10❌✅✅Y / Y⭐️ 5 (8)
$20,409
$68
82%
112$0❌✅❌Y / Y⭐️ 5 (95)
$10,170
$65
40%
111$25❌✅❌N / Y⭐️ 4.5 (207)
$20,818
$72
79%
112$0❌✅❌Y / Y⭐️ 5 (116)
$17,128
$72
65%
112$0❌✅❌Y / Y⭐️ 5 (113)
$18,702
$73
70%
111$0❌✅❌Y / Y⭐️ 5 (76)
$9,838
$64
42%
111$0❌✅✅Y / Y⭐️ 4 (12)
$14,366
$73
51%
111$25❌✅❌N / Y⭐️ 5 (387)
$13,586
$64
58%
111$0❌✅✅N / Y⭐️ 4.5 (76)
$9,804
$43
61%
111$7❌✅✅N / Y⭐️ 5 (13)
$8,363
$40
55%
111$10❌✅✅Y / Y⭐️ 4.5 (10)
$8,958
$38
63%
111$7❌✅✅N / Y⭐️ 5 (43)
$8,705
$39
60%
111$5❌✅✅N / Y⭐️ 5 (9)
$4,816
$28
47%
111$0❌❌✅N / Y⭐️ 4.5 (67)
$10,070
$64
40%
111$25❌✅❌N / Y⭐️ 5 (322)
$7,867
$36
58%
111$8❌✅✅N / Y⭐️ 5 (11)
$21,466
$69
85%
111$0❌✅❌N / Y⭐️ 5 (53)
$24,244
$72
92%
111$0❌✅❌N / Y⭐️ 5 (55)
$25,729
$74
95%
111$0❌✅❌N / Y⭐️ 5 (53)
$3,793
$28
37%
111$0❌❌❌N / Y⭐️ 5 (4)
$16,507
$55
82%
112$0❌✅✅N / Y⭐️ 0 (1)
$20,962
$69
83%
111$0❌✅❌N / N⭐️ 5 (27)
$6,559
$32
56%
111$0❌❌❌N / N⭐️ 5 (21)
$6,251
$28
61%
111$0❌❌❌N / N⭐️ 5 (22)
$8,696
$36
66%
111$0❌✅✅Y / Y⭐️ 0 (1)
$4,320
$20
59%
111$0❌❌❌Y / N⭐️ 5 (1)
$8,396
$62
37%
111$0❌❌✅N / Y⭐️ 0 (0)
$15,461
$66
64%
111$0❌✅✅N / Y⭐️ 4.2 (6)
$5,554
$23
66%
111$0❌❌❌N / N⭐️ 0 (0)
$9,611
$36
73%
111$5❌❌❌Y / Y⭐️ 0 (0)
$13,994
$91
42%
122$0❌✅❌N / N⭐️ 3.5 (4)
$3,621
$31
32%
111$0❌❌❌Y / N⭐️ 4.5 (4)

Return Metrics

-66.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,470-$2,940-$4,411-$5,881-$7,352-$14,704-$44,112
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$8$16$24$32$41$87$324
Total Return-$1,462-$2,924-$4,386-$5,848-$7,310-$14,616-$43,788

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-66.08%

Payback Period Days

0

Return on Investment

-65.72%

property-location

Nazlet Al Seman Al Westani Giza Governorate

1 bed • 1 bath • 4 guests

$11,615

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $58/night at 58% occupancy.Projected nightly rate is $53/night at 60% occupancy.

Top 51% of comparables

Top 56% 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.

$12,017

Avg annual revenue

60%

Avg occupancy rate

$53

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

$25k

Sign up to see the data on 40 all comparables

-$1,470

Profit

Revenue

$11,615

Operating Expenses

$8,285

Operating Income

$3,330

Net Effective Rent

$4,800

Profit (Cash Flow)

-$1,470

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-66.08%

Payback Period Days

0