BNBCalc Short Term Rental Investment Analysis 1 Piesang Valley Rd, Plettenberg Bay, WC, 6600

2 bed • 1 bath • 4 guests • £91,000

BNB

Calc

Annual Revenue

£15,589

Profit (Cash Flow)

£2,179

Cap Rate

6.5%

Annual Revenue

£15,589

AirDNA projects £61/night at 54% occupancy ($11,962). Airbtics projects £75/night at 57% occupancy ($15,589). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, £75 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£8,333	£14,779	£23,686	£35,090
Occupancy	44%	57%	72%	79%
Nightly Rate	£51	£70	£88	£119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern affordable outdoor OASIS + solar energy!	£11,475	£40	79%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 5 (37)
Castleton Family Apartment - 4 Sleeper	£12,300	£51	66%	2	1	1	£0	✅	❌	❌	Y / Y	⭐️ 5 (100)
Santini Penthouse - with inverter	£6,927	£39	48%	2	2	3	£16	✅	❌	✅	Y / Y	⭐️ 5 (51)
Coastal View, 2 Bedroom Apartment with Ocean View	£32,065	£117	75%	2	1.5	1	£0	✅	❌	❌	Y / Y	⭐️ 5 (83)
Whales View, 2 Bedroom Apartment with Ocean View	£33,553	£119	77%	2	1	1	£0	✅	❌	❌	Y / Y	⭐️ 5 (116)
Garden Route Cottage	£30,311	£105	79%	2	2	1	£0	✅	❌	❌	N / Y	⭐️ 5 (18)
Stunning Central Plett luxurious 2 Bedroom Gem	£14,998	£71	57%	2	1	2	£16	❌	❌	❌	Y / Y	⭐️ 5 (71)
Ocean View, 2 Bedroom Apartment with Sea View	£35,200	£127	76%	2	1.5	1	£0	✅	❌	❌	Y / Y	⭐️ 5 (46)
Lovely 2 bedroom unit to rent in Riverclub.	£15,836	£80	54%	2	2	2	£0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Sea Shell Cottage Plettenberg Bay	£10,457	£31	90%	2	2	2	£10	✅	❌	❌	N / Y	⭐️ 5 (795)
31 Greenpoint Mews in Plett	£12,037	£46	72%	2	1	2	£0	✅	❌	❌	Y / Y	⭐️ 5 (461)
Blu Tides Self-catering Cottage	£10,501	£46	60%	2	1.5	2	£10	❌	❌	❌	N / N	⭐️ 5 (32)
Stellar Place - Beaches, River, Location!	£25,455	£81	86%	2	2	2	£0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Upmarket Apartment with ocean view.	£7,088	£75	25%	2	2.5	5	£22	✅	❌	❌	Y / Y	⭐️ 5 (3)
Mountain and Sea View Getaway Plett	£17,788	£56	85%	2	2	2	£12	✅	❌	❌	Y / Y	⭐️ 5 (205)
Relax @ Marie's	£8,249	£52	43%	2	3	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Sunset Cottage, 2 Bedroom Apartment with Balcony	£24,786	£89	76%	2	2	1	£0	✅	❌	❌	Y / Y	⭐️ 5 (277)
39 Riverclub Villas	£9,405	£52	47%	2	2	3	£16	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
2 Greenpoint Mews With Backup Power	£11,861	£55	58%	2	1	2	£4	✅	❌	❌	Y / Y	⭐️ 4.5 (37)
Nguni River Apartment, River Club Plettenberg Bay	£11,106	£52	57%	2	2	1	£10	✅	❌	❌	Y / Y	⭐️ 5 (97)
Beau Rivage 31	£25,170	£168	41%	2	2	2	£0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Skyviews Villa -Free Wi-fi RiverPool	£14,221	£88	43%	2	2	2	£22	✅	❌	❌	Y / Y	⭐️ 0 (0)
The River Club Loft \| Resort 2min to Robberg Beach	£13,622	£82	43%	2	2	2	£50	✅	❌	❌	Y / Y	⭐️ 5 (13)
Eleven River Club	£26,858	£105	70%	2	2	2	£0	✅	❌	❌	Y / Y	⭐️ 5 (270)
Beacon Way Terraces - Spectacular 2 bed apartment	£27,469	£119	62%	2	2.5	2	£16	✅	❌	❌	Y / Y	⭐️ 5 (9)
X5 on Goose	£10,709	£62	45%	2	2	2	£18	✅	❌	❌	Y / Y	⭐️ 0 (2)
Plett Sunrise :) Santini Village / Flat Number 84	£9,536	£81	31%	2	2	1	£38	✅	❌	❌	Y / Y	⭐️ 5 (4)
Steve - Relaxation time in a Plett hidden gem.	£10,539	£55	52%	2	2	3	£20	❌	❌	❌	Y / N	⭐️ 5 (83)
No 7 River Club Villas	£19,210	£85	61%	2	2	2	£26	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
River Club in Plettenberg Bay	£7,943	£48	41%	2	1	2	£18	✅	❌	❌	Y / Y	⭐️ 5 (12)
Lovely 2 bedroom rental unit with exquisite views	£24,709	£130	51%	2	2	1	£12	✅	❌	❌	Y / Y	⭐️ 5 (1)
26 Riverclub Villas	£9,686	£52	50%	2	2	3	£16	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
No. 30 in Plett	£26,417	£115	63%	2	1	2	£0	✅	❌	❌	Y / Y	⭐️ 4.8 (187)
40 River Club Villas	£10,801	£50	47%	2	2	7	£60	✅	❌	❌	Y / N	⭐️ 0 (0)
Riverclub simplex - Beautiful and Compact	£5,506	£64	20%	2	2	2	£18	✅	❌	❌	Y / Y	⭐️ 0 (1)
2 Bedroom Duplex Plettenberg Bay	£16,519	£68	65%	2	2.5	5	£15	❌	❌	❌	Y / Y	⭐️ 5 (12)
1 River Club Villas	£15,634	£50	82%	2	2	2	£38	✅	❌	❌	Y / N	⭐️ 5 (8)
No 9 River Club Villas	£17,286	£85	55%	2	2	2	£27	✅	❌	❌	Y / N	⭐️ 4.9 (9)
River View Cottage	£9,722	£73	36%	2	3	4	£20	✅	❌	❌	Y / Y	⭐️ 5 (29)
74 Santini Village - with Inverter	£5,646	£40	37%	2	1	3	£16	✅	❌	✅	Y / Y	⭐️ 5 (90)

Return Metrics

40.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£2,179	£4,358	£6,538	£8,717	£10,896	£21,793	£65,380
Revenue Appreciation	£365	£730	£1,095	£1,460	£1,826	£3,652	£10,957
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£0	£0	£0	£0	£0	£0	£0
Property Appreciation	£2,730	£5,541	£8,438	£11,421	£14,493	£31,296	£129,880
Total Return	£5,274	£10,631	£16,071	£21,599	£27,216	£56,742	£206,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.77%

Cap Rate

6.47%

Return on Investment

84.52%

1 Piesang Valley Rd Plettenberg Bay, Western Cape, 6600

2 bed • 1 bath • 4 guests

Purchase Price

142

Airbnb Investor Score

£2,179

Annual Profit

6.5%

Cap Rate

40.8%

Cash on Cash

£15,589

Annual Revenue

BNBCalc predicts this property will get $75 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

£16,215

Avg annual revenue

57%

Avg occupancy rate

£75

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

£15k

£25k

£35k

£2,179

Profit

Revenue

£15,589

Operating Expenses

£9,694

Operating Income

£5,895

Mortgage & Taxes

£3,716

Profit (Cash Flow)

£2,179

£3,510

Cash Investment

Down Payment

£0

Renos & Furnishing

£3,510

Total

£3,510

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.77%

Cap Rate

6.47%

Return on Investment

84.52%