BNBCalc Short Term Rental Rental Arbitrage Analysis شارع القبة، Riyadh Saudi Arabia

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$33,785

Profit (Cash Flow)

$17,393

Cash on Cash Return

273.9%

Annual Revenue

$33,785

AirDNA projects $81/night at 67% occupancy ($19,821). Airbtics projects $106/night at 60% occupancy ($23,229). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,261	$23,107	$34,142	$44,670
Occupancy	43%	62%	74%	84%
Nightly Rate	$84	$101	$125	$144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury two bedrooms apartment - self checkin T3	$18,455	$73	68%	2	2	1	$7	❌	❌	❌	N / Y	⭐️ 5 (147)
Luxury two bedrooms apartment -self checkin G4	$22,694	$73	84%	2	2	1	$7	❌	✅	❌	N / Y	⭐️ 5 (159)
2 bedrooms 2-living rooms,2-bathrooms (1st floor)	$32,439	$133	66%	2	2	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (31)
Luxury apt 2bed room Aishibilia*A403	$20,704	$98	55%	2	2	1	$67	❌	❌	❌	N / N	⭐️ 4.5 (26)
Luxury two bedrooms apartment -self checkin T9	$18,521	$65	77%	2	2	1	$6	❌	❌	❌	N / Y	⭐️ 5 (128)
Cozy Apartment American Design (selfe check in)	$16,633	$103	44%	2	1	1	$7	❌	❌	❌	N / N	⭐️ 4.5 (89)
شقة فاخرة من غرفتين وصالة بدخول ذاتي	$20,057	$137	40%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Private & Spacious Apartment ( دخول ذاتي ) T9	$23,978	$72	90%	2	2	1	$7	❌	❌	❌	N / N	⭐️ 4.5 (49)
Luxury two bedrooms apartment - Self checkin F5	$24,610	$84	79%	2	1	1	$8	❌	❌	❌	N / Y	⭐️ 5 (112)
شقة هاديه بغرفتين نوم ودخول ذاتي	$14,959	$67	61%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (25)
شقه مودرن للعوائل والعزاب	$15,266	$97	43%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
Private & Spacious Apartment ( دخول ذاتي ) T1	$29,415	$81	99%	2	2	1	$7	❌	❌	❌	N / N	⭐️ 5 (23)
Rahaf Smart Residences رهف ريزيدنس الفاخرة	$30,649	$158	53%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Two-bed apartment with spacious space	$17,981	$143	33%	2	2	1	$32	❌	❌	✅	N / N	⭐️ 4.5 (22)
Private & Spacious Apartment ( دخول ذاتي ) T10	$28,393	$92	84%	2	2	1	$7	❌	❌	❌	N / N	⭐️ 5 (50)
2 KING BED: 2 bedrooms apartment, classy design	$24,356	$116	57%	2	2	1	$13	❌	❌	❌	N / Y	⭐️ 5 (32)
Private & Spacious Apartment ( دخول ذاتي ) G5	$31,333	$95	90%	2	2	1	$5	❌	❌	❌	Y / Y	⭐️ 5 (72)
Orchid Homes \| 2BR \| Yarmouk 2 \| North Riyadh	$22,595	$80	76%	2	1	2	$40	❌	❌	✅	Y / Y	⭐️ 2.6 (3)
Naklha: 2-Bedroom Apartment	$35,871	$144	67%	2	1	3	$27	❌	❌	✅	Y / Y	⭐️ 5 (36)
شقه بغرفتين نوم دخول ذاتي	$43,119	$187	63%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (2)
شقة مودرن بغرفتين نوم ودخول ذاتي	$28,460	$96	81%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
اشبيليا - شارع انطاكية (2)	$27,274	$108	69%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (19)
Newly Renovated 2 BR Ground Floor Apartment	$28,020	$116	66%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Tow Relaxing bedrooms in AlYarmook	$24,079	$129	51%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
اشبيليا-شارع انطاكية	$40,992	$112	100%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
2 bedrooms apartment with parking (2nd floor)	$22,464	$93	66%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
شقه فخمه غرفتين وصاله - دخول ذاتي T9	$13,941	$88	43%	2	1	1	$5	❌	❌	❌	N / N	⭐️ 4.7 (56)
Luxury apt 2bedroom Aishibilia 403	$14,292	$71	55%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (9)
شقه فخمه غرفتين وصاله - T9	$19,414	$78	68%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.3 (12)
شقه فخمة غرفتين وصالة - دخول ذكي T1	$32,063	$146	60%	2	2	1	$0	❌	❌	✅	N / N	⭐️ 4.6 (42)
شقة غرفتين و صالة فخمة	$11,231	$93	33%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
شقة مودرن في اشبيليه ( دخول ذاتي)	$14,684	$118	34%	2	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.2 (10)
شقه هادئه غرفتين وصاله - G10	$23,498	$107	60%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (18)
شقه هادئه غرفتين وصاله - دخول ذاتي-T10T	$23,143	$85	74%	2	2	1	$5	❌	❌	❌	N / N	⭐️ 4.5 (55)
شقه بغرفتين نوم دخول ذاتي	$18,481	$99	51%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4 (2)
شقة رودينا غييير	$36,894	$144	70%	2	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.5 (6)

Return Metrics

273.9% 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)	$17,393	$34,786	$52,179	$69,572	$86,965	$173,930	$521,790
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	$17,393	$34,786	$52,179	$69,572	$86,965	$173,930	$521,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

273.9%

Payback Period Days

133

Return on Investment

273.9%

شارع القبة، Riyadh Saudi Arabia Riyadh, Riyadh Province, 13225

2 bed • 1 bath • 3 guests

Monthly Rent

$33,785

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $81/night at 67% occupancy.Projected nightly rate is $106/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$22,804

Avg annual revenue

60%

Avg occupancy rate

$106

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

$5k

$20k

$30k

$45k

$17,393

Profit

Revenue

$33,785

Operating Expenses

$16,392

Operating Income

$17,393

Net Effective Rent

Profit (Cash Flow)

$17,393

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

273.9%

Payback Period Days

133