BNBCalc Short Term Rental Rental Arbitrage Analysis Qiba Rd, Madinah, Al Madinah Province,

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$18,262

Profit (Cash Flow)

$3,888

Cash on Cash Return

89.4%

Annual Revenue

$18,262

AirDNA projects $92/night at 24% occupancy ($8,064). Airbtics projects $71/night at 43% occupancy ($11,150). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,492	$9,729	$17,170	$25,822
Occupancy	29%	41%	54%	70%
Nightly Rate	$51	$64	$86	$100

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Studio Apartment	$15,942	$99	44%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (53)
شقة فندقية فاخرة بسينما وحديقة	$12,766	$109	32%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
استديو فندقي بدخول ذاتي	$9,516	$52	50%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (20)
Stylish Lux Apartment/H-01	$6,676	$48	38%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (14)
شقة بقباء غرفة وصالة	$21,551	$64	92%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (38)
استديو فندقي بدخول ذاتي	$5,787	$51	31%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.2 (26)
غرفه مدخل فندقيه بمدخل وحمام خاص	$3,290	$29	31%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (2)
Soma Suites	$4,304	$28	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Quba' Place	$6,281	$33	52%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.3 (16)
Big Studio with good space in Mudhainib	$12,221	$63	53%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (9)
غرفة وصالة أنيقة بحي شوران بالمدينة المنورة	$12,253	$54	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy & Lux Space 15 Minutes From Al-Masjid -Nabawi	$16,411	$76	59%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4 (9)
Cozy Couples Stay, Al-Hijra Walk	$13,044	$66	54%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (20)
شقة فندقيه فاخرة في ممشى الهجرة	$10,980	$60	50%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (159)
غرفة شذا طيبة المخدومه	$4,653	$31	41%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (9)
جناح مودرن فاخر يحقق توقعاتك	$9,830	$79	34%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (51)
استوديو فاخر في المدينة المنورة	$18,256	$58	86%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
شقة فاخرة بجاكوزي بالقرب من العالية مول	$23,281	$120	53%	1	1	2	$0	❌	✅	✅	N / Y	⭐️ 5 (3)
AQN HOME 3 شقة مكونة من غرفة نوم ومجلس وحمام ومطبخ	$10,628	$44	66%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)
شقة الريم	$10,191	$87	32%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
Couple's best stay in Medina	$17,953	$68	70%	1	1	1	$13	❌	❌	❌	N / N	⭐️ 4.7 (24)
شقة واسعة بغرفة سينما وحديقة	$11,749	$107	30%	1	1	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Urban Comfort J02, 10 min from Haram	$9,684	$49	54%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4 (5)
استديو هادئ بدخول ذاتي	$4,880	$43	31%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (6)
للراحة والاسترخاء ، غرفه فندقية	$4,566	$32	39%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (2)
شقة فندقية رقم 1 بدخول ذاتي	$14,524	$64	62%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (4)
Enjoy your Stay at a Uniquely Designed Unit	$19,496	$62	85%	1	1	2	$32	❌	❌	❌	N / N	⭐️ 5 (7)
شقة فاخرة من غرفة نوم وصالة جلوس \| دخول ذاتي	$11,435	$71	44%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (2)
رمز السكينة نرڤانا 21B	$11,860	$60	54%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
دخول ذكي وهادئ(6)	$15,648	$57	75%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)

Return Metrics

89.38% 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)	$3,888	$7,776	$11,664	$15,552	$19,440	$38,881	$116,643
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	$3,888	$7,776	$11,664	$15,552	$19,440	$38,881	$116,643

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.38%

Payback Period Days

408

Return on Investment

89.38%

Qiba Rd Madinah, Al Madinah Province

1 bed • 1 bath • 2 guests

Monthly Rent

$18,262

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $92/night at 24% occupancy.Projected nightly rate is $71/night at 43% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$10,557

Avg annual revenue

43%

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

$0k

$10k

$15k

$25k

$3,888

Profit

Revenue

$18,262

Operating Expenses

$14,374

Operating Income

$3,888

Net Effective Rent

Profit (Cash Flow)

$3,888

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

89.38%

Payback Period Days

408