BNBCalc Short Term Rental Rental Arbitrage Analysis Nazlet Al Seman Al Westani, Nazlet El-Semman, Al Haram, Egypt

6 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$37,587

Profit (Cash Flow)

$22,424

Cash on Cash Return

305.1%

Annual Revenue

$37,587

AirDNA projects $59/night at 38% occupancy ($8,188). Airbtics projects $251/night at 41% occupancy ($37,587). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 41% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,251	$29,194	$67,006	$143,885
Occupancy	22%	37%	54%	84%
Nightly Rate	$137	$213	$333	$455

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Magdy Pyramids View	$43,942	$138	87%	5	5	1	$0	❌	❌	✅	N / Y	⭐️ 5 (18)
royal mansion in zayd compound	$50,772	$212	65%	6	5	1	$21	✅	✅	✅	Y / Y	⭐️ 5 (7)
trio villa with private pool near mall of egypt	$29,276	$124	63%	5	3	1	$24	✅	✅	✅	Y / Y	⭐️ 4 (19)
Dar Ward	$27,766	$222	32%	5	7.5	2	$40	✅	✅	✅	Y / Y	⭐️ 0 (2)
Villa With Private Pool	$62,293	$460	37%	5	5	1	$0	✅	✅	❌	Y / N	⭐️ 0 (1)
Luxury Large Apartment in Nasr City, Cairo	$21,964	$82	72%	5	3	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (17)
A luxury 4 floors villa pyramids view	$39,665	$234	46%	6	10	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (10)
Houseboat65 - Extension	$59,109	$475	34%	5	5	999	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
villa with garden in bel air	$56,938	$331	47%	5	5	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Flat in Maadi with a view of the Nile	$49,293	$259	52%	5	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
Uphill villa, El Sheikh Zayed Palm Hills district	$41,197	$134	84%	5	5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (26)
Egypt Duplex 6 BR Villa For Large Groups	$66,995	$278	61%	6	5	4	$200	❌	❌	✅	Y / N	⭐️ 0 (2)
Luxurious BNB with Stunning view	$45,907	$339	37%	6	6	3	$0	❌	✅	❌	Y / N	⭐️ 5 (1)
شقة فندقية عائلية بجانب المطار	$53,422	$164	89%	5	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
EG-CN-22 Four Rooms Nail View	$48,531	$204	65%	5	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
trio villa with falls garden near mall of egypt	$20,889	$109	52%	5	3	1	$16	❌	✅	✅	Y / Y	⭐️ 4.5 (3)
Rihana pyramids view private unique unite	$24,241	$179	37%	6	7	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Elite pyramids inn	$23,910	$71	92%	5	5	1	$0	❌	❌	✅	N / Y	⭐️ 5 (4)
Classy Duplex in Mohandessin Cairo-Family friendly	$9,754	$65	41%	5	4	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Comfy & luxurious apartments in Gesr El-Suez	$22,487	$64	96%	5	2	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
فيلا كمبوند Princess امام مول مصر الشيخ زايد	$15,047	$123	33%	5	4	1	$40	❌	✅	❌	Y / N	⭐️ 0 (1)
Modern luxury villa in sheikh Zayed الشيخ زايد	$17,415	$122	39%	5	3	1	$0	❌	✅	❌	Y / N	⭐️ 4.5 (5)
5 Talaat Harb - 5BR	$24,410	$171	39%	5	3	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (12)
New , Comfortable	$31,331	$214	40%	5	4	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)

Return Metrics

305.09% 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)	$22,424	$44,848	$67,272	$89,697	$112,121	$224,242	$672,728
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	$22,424	$44,848	$67,272	$89,697	$112,121	$224,242	$672,728

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

305.09%

Payback Period Days

119

Return on Investment

305.09%

Nazlet Al Seman Al Westani Giza Governorate

6 bed • 2 bath • 10 guests

Monthly Rent

$37,587

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $59/night at 38% occupancy.Projected nightly rate is $251/night at 41% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$33,137

Avg annual revenue

41%

Avg occupancy rate

$251

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

$55k

$75k

$22,424

Profit

Revenue

$37,587

Operating Expenses

$10,363

Operating Income

$27,224

Net Effective Rent

$4,800

Profit (Cash Flow)

$22,424

$7,350

Cash Investment

Renos & Furnishing

$7,250

Setup Costs

$100

Total

$7,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

305.09%

Payback Period Days

119