Short-term rental ROI calculator

Cash-on-cash return, cap rate and payback for buying a property to rent by the night. Choose a city to prefill its market rate and occupancy.

CityBedrooms Average nightly rate SARExample Choose a city or enter your own rateOccupancy %Example Choose a city or enter your own.Purchase price SARExample Replace with your ownDown payment %Loan rate % a yearLoan term yearsFurnishing and setup SARExample Replace with your ownFixed costs SAR a monthExample Replace with your ownPlatform fee %Cleaning per stay SARExample Replace with your ownAverage stay nightsManagement fee %

Cash-on-cash return-0.2%Annual cash flow ÷ cash invested

Cap rate5.7%Net operating income ÷ price

PaybackNot reachedCash invested SAR 300,000

Monthly cash flowSAR -59After SAR 4,832 loan payment

Break-even occupancy55.5%Covers fixed costs and the loan

Annual revenueSAR 100,37555% at SAR 500

Annual income statement

Annual line	SAR
Stay revenue	100,375
Platform fees	−15,056
Management	−0
Cleaning	−10,038
Fixed costs	−18,000
Net operating income	57,281

Track the property you buy against its market.

Save properties, track your own calendar and get a recommended rate every night.

Start free trial