Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Yas Drive Street - Abu Dhabi - United Arab Emirates

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,851

Profit (Cash Flow)

$17,596

Cash on Cash Return

535.1%

Annual Revenue

$43,851

AirDNA projects $183/night at 59% occupancy ($39,435). Airbtics projects $153/night at 70% occupancy ($39,117). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 87% occupancy rate, $138 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,796$40,775$52,594$63,981
Occupancy54%74%81%88%
Nightly Rate$131$146$172$192

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
$33,592
$130
69%
112$33✅❌❌Y / Y⭐️ 5 (27)
$41,777
$172
63%
11.51$54✅✅✅Y / Y⭐️ 5 (28)
$49,828
$247
54%
111$71✅❌❌Y / Y⭐️ 5 (27)
$22,235
$110
55%
112$14✅❌✅Y / Y⭐️ 4 (9)
$44,839
$148
79%
111$68✅❌✅Y / Y⭐️ 4.4 (17)
$40,172
$176
60%
111$33✅❌❌N / Y⭐️ 5 (32)
$75,190
$229
89%
111$54✅❌✅Y / Y⭐️ 5 (35)
$37,882
$138
75%
111$0✅❌❌N / N⭐️ 4.5 (75)
$38,311
$138
73%
11.51$68✅✅✅Y / Y⭐️ 4.5 (30)
$40,718
$124
87%
11.51$68✅❌✅Y / Y⭐️ 5 (16)
$34,990
$193
46%
111$95✅❌❌Y / N⭐️ 4.5 (5)
$26,621
$157
44%
114$41✅❌❌Y / Y⭐️ 5 (9)
$30,986
$166
51%
11.51$0❌❌✅Y / Y⭐️ 0 (1)
$28,714
$133
58%
111$20✅❌❌Y / Y⭐️ 4.9 (62)
$39,616
$123
88%
11.51$0✅❌❌Y / Y⭐️ 5 (18)
$47,733
$134
95%
11.51$95✅✅✅Y / Y⭐️ 4.5 (29)
$30,293
$142
54%
111$76✅❌❌Y / Y⭐️ 4.5 (17)
$32,794
$112
80%
111$0✅❌❌Y / Y⭐️ 5 (54)
$39,167
$139
76%
112$34✅❌✅Y / Y⭐️ 4.9 (61)
$34,907
$121
78%
113$33✅❌❌Y / Y⭐️ 5 (26)
$39,902
$131
81%
11.51$54✅❌✅Y / Y⭐️ 5 (11)
$41,361
$142
76%
11.51$68✅✅✅Y / Y⭐️ 4.5 (18)
$55,632
$160
95%
112$0✅❌✅Y / Y⭐️ 5 (36)
$50,392
$157
86%
113$52✅❌❌Y / Y⭐️ 5 (25)
$54,370
$178
81%
112$73✅❌❌Y / Y⭐️ 4.5 (18)
$43,218
$123
96%
112$0✅❌✅Y / Y⭐️ 4.8 (70)
$50,458
$160
84%
112$68✅❌✅Y / N⭐️ 4.5 (7)
$53,192
$192
74%
111$54✅❌❌Y / Y⭐️ 4.5 (21)
$41,231
$131
83%
111$68✅❌✅Y / Y⭐️ 5 (9)
$37,539
$133
72%
111$95✅❌✅Y / Y⭐️ 5 (12)
$40,273
$222
46%
111$95✅❌❌Y / N⭐️ 4.5 (10)
$26,562
$126
54%
112$54✅❌❌Y / Y⭐️ 4.7 (13)
$30,217
$96
86%
115$0✅❌❌Y / Y⭐️ 5 (64)
$22,161
$173
35%
111$0✅❌❌Y / Y⭐️ 5 (12)
$51,454
$176
78%
111$54✅❌✅Y / Y⭐️ 5 (35)
$24,156
$150
44%
11.52$0✅❌❌Y / N⭐️ 3 (5)
$39,192
$158
67%
112$41✅❌❌Y / Y⭐️ 5 (14)
$51,589
$180
76%
11.51$54✅❌❌Y / Y⭐️ 5 (12)
$45,281
$162
73%
112$68✅❌✅Y / Y⭐️ 4.5 (21)
$21,082
$144
40%
111$0✅✅✅Y / Y⭐️ 4.7 (19)

Return Metrics

535.14% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,595$35,191$52,786$70,382$87,977$175,955$527,866
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$17,595$35,191$52,786$70,382$87,977$175,955$527,866

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

535.14%

Payback Period Days

68

Return on Investment

535.14%

property-location

Yas Drive Street - Abu Dhabi - United Arab Emirates Abu Dhabi, Abu Dhabi

1 bed • 1 bath • 4 guests

$43,851

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 59% occupancy.Projected nightly rate is $153/night at 70% occupancy.

Top 13% of comparables

Top 63% 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.

$39,740

Avg annual revenue

70%

Avg occupancy rate

$153

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

$20k

$40k

$55k

$75k

Sign up to see the data on 40 all comparables

$17,596

Profit

Revenue

$43,851

Operating Expenses

$14,256

Operating Income

$29,596

Net Effective Rent

$12,000

Profit (Cash Flow)

$17,596

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

535.14%

Payback Period Days

68