BNBCalc Short Term Rental Rental Arbitrage Analysis 1 White Caps Way, Plettenberg Bay, WC, 6600

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$50,725

Profit (Cash Flow)

$8,131

Cash on Cash Return

74.9%

Annual Revenue

$50,725

AirDNA projects $182/night at 60% occupancy ($39,884). Airbtics projects $248/night at 56% occupancy ($50,725). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 56% occupancy rate, $248 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,794	$37,504	$67,090	$125,283
Occupancy	42%	53%	65%	81%
Nightly Rate	$127	$190	$278	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
'REY 10' 250m walk to Sanctuary Beach Plett	$30,526	$187	43%	4	4	3	$43	✅	❌	❌	Y / Y	⭐️ 5 (2)
Quiet home, 800m from the beach	$20,592	$135	40%	4	4	5	$27	✅	❌	✅	Y / Y	⭐️ 4.9 (21)
Plettenberg Bay	$20,272	$106	50%	4	4	3	$29	✅	❌	❌	Y / Y	⭐️ 5 (19)
Sun, fun and laughter in Plett - back up power!	$27,499	$129	56%	4	4	2	$48	✅	❌	✅	Y / Y	⭐️ 4.2 (28)
Solar /Sanctuary beachfront 4 bedroom Townhouse	$28,732	$122	64%	4	5	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (110)
7 The Dunes, Sanctuary Beach	$47,101	$235	54%	4	4	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
no5 the Sanctuary Robberg beach	$38,257	$102	99%	4	4	3	$40	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Sanctuary Beach, Plettenberg Bay	$19,468	$163	31%	4	4	1	$27	✅	❌	❌	Y / Y	⭐️ 5 (18)
Stunning Robberg Beach House, Plettenberg Bay	$63,990	$415	41%	4	4	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (15)
Seagrass Cottage, Plettenberg Bay at Solar Beach	$51,755	$194	72%	4	0	3	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (123)
"our house"	$28,847	$120	65%	4	4	2	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Paradise in the Sun - Entertainer s dream - GrisN	$24,692	$128	50%	4	4	1	$35	✅	❌	✅	Y / Y	⭐️ 4.4 (29)
SOUTHERN RIGHT - WHALE ROCK RIDGE, PLETTENBERG BAY	$67,204	$278	65%	4	5	4	$53	✅	❌	❌	Y / Y	⭐️ 4.9 (12)
Stunning spacious 4 Bed House, partial P/B Up	$34,169	$98	94%	4	4	3	$21	❌	❌	❌	Y / N	⭐️ 5 (3)
Serendipity Seaside Villa, Sanctuary Beach	$20,305	$146	38%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Seascape Plett	$50,361	$172	80%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (59)
Charming 4 bedroom house close to Robberg beach	$17,182	$136	34%	4	4	2	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Sanctuary 14: Amazing views 100m from the beach	$52,113	$211	67%	4	5	3	$16	✅	❌	❌	Y / Y	⭐️ 5 (23)
Stunning Plettenberg bay home, walk to beach	$134,992	$810	45%	4	4	5	$43	✅	❌	❌	Y / Y	⭐️ 5 (2)
99 Beachyhead Drive , Plettenberg Bay	$25,436	$138	49%	4	4	3	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Sanctuary Beach Hideaway \| 50m walk onto Beach	$39,302	$201	52%	4	3	3	$77	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Alba Tramonto \| 4 bed 3 bath - 100m Robberg Beach	$26,805	$96	72%	4	3	2	$77	✅	❌	❌	Y / N	⭐️ 5 (10)
Fully equipped Beach Townhouse	$56,913	$311	50%	4	4	9	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Villa Mintos \| 8 sleeper - 750m to Robberg 5 Beach	$24,522	$108	60%	4	3	3	$67	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Modern home - walk to the beach (no load shedding)	$102,630	$278	100%	4	4	7	$27	✅	❌	❌	Y / Y	⭐️ 5 (1)
Drifters	$47,417	$316	41%	4	4	7	$40	✅	❌	❌	Y / Y	⭐️ 5 (7)
Sanctuary Beach Home	$73,432	$456	44%	4	4	7	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
ENDLESS SUMMER	$24,543	$174	37%	4	3	3	$55	✅	❌	✅	Y / Y	⭐️ 5 (2)
Nine on Bunker - Sanctuary Beach	$48,193	$209	63%	4	5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Hot Tub Haven- Plettenberg Bay!	$27,670	$126	60%	4	3	1	$0	✅	❌	✅	Y / N	⭐️ 4 (7)
House 401	$46,251	$243	52%	4	5	6	$46	✅	❌	❌	Y / Y	⭐️ 5 (1)
Villa Hooked on Summer	$53,908	$254	57%	4	5	3	$27	✅	❌	❌	Y / Y	⭐️ 5 (3)
Walking distance to Robberg 5 Blue Flag Beach!!!	$129,381	$707	50%	4	5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Fairway Avenue	$93,523	$257	99%	4	3	14	$51	❌	❌	❌	Y / Y	⭐️ 5 (7)
Summer splendour Plett- back up power and Hot Tub	$32,665	$119	75%	4	3	1	$0	✅	✅	✅	Y / N	⭐️ 4.8 (5)
Holiday home on Sanctuary Beach	$73,514	$291	69%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Seascapes, Luxury stay at the beach	$25,254	$115	60%	4	5	3	$24	✅	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

74.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,130	$16,261	$24,392	$32,523	$40,654	$81,308	$243,924
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	$8,130	$16,261	$24,392	$32,523	$40,654	$81,308	$243,924

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.93%

Payback Period Days

487

Return on Investment

74.93%

1 White Caps Way Plettenberg Bay, Western Cape, 6600

4 bed • 3 bath • 8 guests

Monthly Rent

$50,725

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 60% occupancy.Projected nightly rate is $248/night at 56% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$46,999

Avg annual revenue

56%

Avg occupancy rate

$248

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

$15k

$55k

$95k

$135k

$8,131

Profit

Revenue

$50,725

Operating Expenses

$18,594

Operating Income

$32,131

Net Effective Rent

$24,000

Profit (Cash Flow)

$8,131

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

74.93%

Payback Period Days

487