BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$13,261$23,107$34,142$44,670
Occupancy43%62%74%84%
Nightly Rate$84$101$125$144

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
Luxury two bedrooms apartment - self checkin T3
$18,455
$73
68%
221$7❌❌❌N / Y⭐️ 5 (147)
Luxury two bedrooms apartment -self checkin G4
$22,694
$73
84%
221$7❌✅❌N / Y⭐️ 5 (159)
2 bedrooms 2-living rooms,2-bathrooms (1st floor)
$32,439
$133
66%
221$16❌❌✅Y / Y⭐️ 5 (31)
Luxury apt 2bed room Aishibilia*A403
$20,704
$98
55%
221$67❌❌❌N / N⭐️ 4.5 (26)
Luxury two bedrooms apartment -self checkin T9
$18,521
$65
77%
221$6❌❌❌N / Y⭐️ 5 (128)
Cozy Apartment American Design (selfe check in)
$16,633
$103
44%
211$7❌❌❌N / N⭐️ 4.5 (89)
شقة فاخرة من غرفتين وصالة بدخول ذاتي
$20,057
$137
40%
211$0❌❌❌Y / Y⭐️ 4.5 (16)
Private & Spacious Apartment ( دخول ذاتي ) T9
$23,978
$72
90%
221$7❌❌❌N / N⭐️ 4.5 (49)
Luxury two bedrooms apartment - Self checkin F5
$24,610
$84
79%
211$8❌❌❌N / Y⭐️ 5 (112)
شقة هاديه بغرفتين نوم ودخول ذاتي
$14,959
$67
61%
211$0❌❌❌N / N⭐️ 5 (25)
شقه مودرن للعوائل والعزاب
$15,266
$97
43%
211$0❌❌❌Y / N⭐️ 5 (6)
Private & Spacious Apartment ( دخول ذاتي ) T1
$29,415
$81
99%
221$7❌❌❌N / N⭐️ 5 (23)
Rahaf Smart Residences رهف ريزيدنس الفاخرة
$30,649
$158
53%
221$0❌❌✅Y / Y⭐️ 5 (1)
Two-bed apartment with spacious space
$17,981
$143
33%
221$32❌❌✅N / N⭐️ 4.5 (22)
Private & Spacious Apartment ( دخول ذاتي ) T10
$28,393
$92
84%
221$7❌❌❌N / N⭐️ 5 (50)
2 KING BED: 2 bedrooms apartment, classy design
$24,356
$116
57%
221$13❌❌❌N / Y⭐️ 5 (32)
Private & Spacious Apartment ( دخول ذاتي ) G5
$31,333
$95
90%
221$5❌❌❌Y / Y⭐️ 5 (72)
Orchid Homes | 2BR | Yarmouk 2 | North Riyadh
$22,595
$80
76%
212$40❌❌✅Y / Y⭐️ 2.6 (3)
Naklha: 2-Bedroom Apartment
$35,871
$144
67%
213$27❌❌✅Y / Y⭐️ 5 (36)
شقه بغرفتين نوم دخول ذاتي
$43,119
$187
63%
221$0❌❌✅Y / N⭐️ 5 (2)
شقة مودرن بغرفتين نوم ودخول ذاتي
$28,460
$96
81%
221$0❌❌✅Y / Y⭐️ 5 (7)
اشبيليا - شارع انطاكية (2)
$27,274
$108
69%
221$0❌❌❌N / N⭐️ 4.8 (19)
Newly Renovated 2 BR Ground Floor Apartment
$28,020
$116
66%
224$0❌❌❌Y / Y⭐️ 4.8 (20)
Tow Relaxing bedrooms in AlYarmook
$24,079
$129
51%
231$0❌❌❌Y / N⭐️ 4.5 (5)
اشبيليا-شارع انطاكية
$40,992
$112
100%
231$0❌❌❌Y / Y⭐️ 4.8 (55)
2 bedrooms apartment with parking (2nd floor)
$22,464
$93
66%
211$0❌❌✅Y / Y⭐️ 5 (11)
شقه فخمه غرفتين وصاله - دخول ذاتي T9
$13,941
$88
43%
211$5❌❌❌N / N⭐️ 4.7 (56)
Luxury apt 2bedroom Aishibilia 403
$14,292
$71
55%
221$0❌❌❌N / N⭐️ 0 (9)
شقه فخمه غرفتين وصاله - T9
$19,414
$78
68%
211$0❌❌✅N / Y⭐️ 4.3 (12)
شقه فخمة غرفتين وصالة - دخول ذكي T1
$32,063
$146
60%
221$0❌❌✅N / N⭐️ 4.6 (42)
شقة غرفتين و صالة فخمة
$11,231
$93
33%
211$0❌❌❌Y / N⭐️ 0 (2)
شقة مودرن في اشبيليه ( دخول ذاتي)
$14,684
$118
34%
211$0❌✅❌N / Y⭐️ 4.2 (10)
شقه هادئه غرفتين وصاله - G10
$23,498
$107
60%
221$0❌❌❌N / N⭐️ 4.7 (18)
شقه هادئه غرفتين وصاله - دخول ذاتي-T10T
$23,143
$85
74%
221$5❌❌❌N / N⭐️ 4.5 (55)
شقه بغرفتين نوم دخول ذاتي
$18,481
$99
51%
221$0❌❌❌Y / N⭐️ 4 (2)
شقة رودينا غييير
$36,894
$144
70%
211$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

273.9%

Payback Period Days

133

Return on Investment

273.9%

property-location

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

2 bed • 1 bath • 3 guests

$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.

Top 26% of comparables

Top 26% 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.

$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

Sign up to see the data on 40 all comparables

$17,393

Profit

Revenue

$33,785

Operating Expenses

$16,392

Operating Income

$17,393

Net Effective Rent

$0

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

0%

Cash on Cash Return

273.9%

Payback Period Days

133