BNBCalc Short Term Rental Investment Analysis 1 Barquentine Ave, Knysna, WC, 6570

3 bed • 3.5 bath • 6 guests • $267,000

BNB

Calc

Annual Revenue

$39,665

Profit (Cash Flow)

$10,407

Cap Rate

9.2%

Annual Revenue

$39,665

AirDNA projects $239/night at 45% occupancy ($39,281). Airbtics projects $181/night at 60% occupancy ($39,665). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,932	$39,336	$63,403	$84,929
Occupancy	45%	62%	77%	82%
Nightly Rate	$120	$172	$223	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pezula - Large, spacious and affordable!	$30,297	$125	65%	3	2	1	$31	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Luxury , Views and Style on Pezula	$32,763	$137	64%	3	2	1	$35	✅	❌	✅	Y / Y	⭐️ 4 (81)
3 Bedroom Chalet with Private Hot Tub	$13,066	$102	35%	3	2	1	$0	✅	✅	✅	N / Y	⭐️ 4.5 (14)
Wild Plum	$28,819	$127	62%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Fernview Escape at Fernwood Estate - Knysna!	$36,689	$221	45%	3	3	4	$40	✅	❌	❌	Y / Y	⭐️ 5 (37)
Amazing Pezula villas	$28,745	$102	77%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (11)
Sun Sea Golf Pezula	$35,542	$117	83%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Lush, Spacious Family Home between Beach & Town	$55,567	$184	82%	3	3	3	$19	✅	✅	✅	Y / Y	⭐️ 5 (17)
Pezula Mountain Views	$25,708	$121	54%	3	3.5	2	$51	❌	❌	❌	Y / Y	⭐️ 5 (13)
Summer Sensation- Pezula fully solar powered	$57,910	$226	69%	3	4	1	$51	✅	❌	✅	Y / Y	⭐️ 4 (12)
Pezula villa on the golf course	$18,762	$84	58%	3	2	1	$32	❌	❌	✅	Y / N	⭐️ 4.5 (13)
Garden Route Cottage	$10,359	$57	49%	3	2	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (98)
Jewel of Pezula with amazing Sea Views	$83,058	$280	80%	3	3.5	1	$51	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Pezula - Afternoon Delight - NT3	$18,300	$166	29%	3	3.5	2	$64	❌	❌	✅	Y / Y	⭐️ 0 (1)
Jewel of Pezula	$39,894	$218	50%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
BLUE OCEAN VILLA - Pezula Golf Estate	$73,015	$283	70%	3	3.5	3	$70	✅	❌	❌	Y / Y	⭐️ 5 (48)
Ocean View - The House, Pezula, Knysna	$29,731	$218	37%	3	3.5	7	$32	✅	❌	❌	Y / Y	⭐️ 5 (48)
Miles End @ Pezula	$74,653	$272	74%	3	3.5	3	$64	✅	❌	❌	Y / N	⭐️ 5 (8)
Spoil yourself in House Majestic, Pezula, Knysna	$25,913	$177	40%	3	3.5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (36)
Pezula Holiday	$44,245	$266	45%	3	2	2	$23	✅	❌	✅	Y / Y	⭐️ 5 (5)
Golf on Pezula , luxury villa for 6	$21,370	$73	78%	3	2	1	$31	❌	❌	✅	Y / Y	⭐️ 3.9 (19)
Knysna - Luxury holiday home- entertainers delight	$27,960	$120	63%	3	2	2	$29	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Knysna Poolside Living in Style	$27,738	$92	82%	3	2	1	$32	✅	❌	✅	Y / N	⭐️ 5 (1)
Pezula Golf Course Splendour - no loadshedding!	$41,110	$144	78%	3	2	2	$0	✅	❌	✅	Y / N	⭐️ 4.5 (9)
Pezula Valley View	$33,042	$148	61%	3	4	3	$0	✅	❌	❌	Y / N	⭐️ 5 (3)
Pezula on the golf course Luxury Living - Knysna	$21,517	$87	66%	3	2	1	$24	❌	❌	✅	Y / N	⭐️ 3.8 (33)
Pezula, Sunny Tranquility	$34,604	$200	46%	3	3.5	2	$64	✅	❌	✅	Y / Y	⭐️ 0 (1)
SPARREBOSCH	$15,120	$153	27%	3	2.5	1	$48	❌	❌	❌	Y / N	⭐️ 0 (2)
Forest View Pezula	$73,616	$226	89%	3	4	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Pezula Ocean View Villa-SR1	$42,599	$170	67%	3	3	1	$51	✅	❌	❌	Y / N	⭐️ 3.8 (10)
Home away from Home	$49,565	$366	37%	3	2.5	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Modern, light and spacious on Pezula Golf Estate	$19,057	$84	62%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 3.9 (26)
3 bedroom Solar Powered Family Home	$57,006	$175	89%	3	2	5	$27	❌	❌	✅	Y / Y	⭐️ 0 (0)
Forest View Villa	$71,148	$240	81%	3	4	7	$81	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Sunbird Cottage Holiday House	$11,824	$190	17%	3	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (11)
Littlewood Manor Holiday Villa	$80,111	$426	51%	3	3	3	$32	✅	❌	❌	Y / Y	⭐️ 5 (6)
The One - Pezula Private Estate	$61,488	$350	48%	3	3.5	7	$107	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
Modern Poolside Getaway with Open Plan Living	$43,920	$120	100%	3	2	1	$0	✅	❌	✅	N / Y	⭐️ 3 (2)
Wide Horizons	$54,708	$202	74%	3	2	10	$27	✅	❌	❌	Y / N	⭐️ 5 (11)
Pezula Forest View	$17,874	$222	22%	3	3.5	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

15.28% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,406	$20,813	$31,220	$41,626	$52,033	$104,066	$312,200
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,761	$7,676	$11,750	$15,991	$20,404	$45,317	$213,599
Down Payment	$53,400	$53,400	$53,400	$53,400	$53,400	$53,400	$53,400
Property Appreciation	$8,010	$16,260	$24,758	$33,510	$42,526	$91,825	$381,079
Total Return	$75,578	$98,150	$121,128	$144,528	$168,363	$294,609	$960,279

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.28%

Cap Rate

9.23%

Return on Investment

32.58%

1 Barquentine Ave Knysna, Western Cape, 6570

3 bed • 3.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

$10,406

Annual Profit

9.2%

Cap Rate

15.3%

Cash on Cash

$39,665

Annual Revenue

BNBCalc predicts this property will get $181 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$39,210

Avg annual revenue

60%

Avg occupancy rate

$181

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

$10k

$35k

$60k

$85k

$10,407

Profit

Revenue

$39,665

Operating Expenses

$15,019

Operating Income

$24,646

Mortgage & Taxes

$14,240

Profit (Cash Flow)

$10,407

$68,068

Cash Investment

Down Payment

$53,400

Renos & Furnishing

$6,658

Closing Costs

$8,010

Total

$68,068

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.28%

Cap Rate

9.23%

Return on Investment

32.58%