BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 103 Gg. Sunyi, , Bali, 80361

4 bed • 4 bath • 8 guests • $350,000

BNB

Calc

Report by:

jr@cat.se

Annual Revenue

$109,990

Profit (Cash Flow)

$75,263

Cap Rate

26.6%

Annual Revenue

$109,990

AirDNA projects $478/night at 63% occupancy ($109,989). Airbtics projects $431/night at 78% occupancy ($122,787). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 63% occupancy rate, $478 rate per night.

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

Percentiles25%50%75%90%
Revenue$66,357$99,183$178,016$264,101
Occupancy67%80%89%91%
Nightly Rate$270$338$545$791

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
Eko Villa | 4Bdr Private Villa in Seminyak, Bali
$200,502
$602
91%
452$0✅❌❌Y / Y⭐️ 5 (16)
Villa Windu Sari, 4BR, Seminyak w/ chef
$201,886
$788
70%
453$0✅❌❌N / Y⭐️ 0 (0)
Elegant 5BR with Private Pool Villa in Seminyak
$69,372
$351
54%
453$0✅❌❌Y / Y⭐️ 5 (1)
Minutes walk to Central Seminyak-4BR with pool
$59,581
$223
73%
451$0✅❌❌N / Y⭐️ 4.8 (32)
-HOT DEAL- SEMINYAK OBEROI BEACH VILLA 8-10 GUESTS
$135,552
$394
94%
452$0✅❌❌N / Y⭐️ 4.9 (166)
4 BR Beach Axis Villa @Seminyak Center
$85,161
$277
84%
451$0✅❌❌Y / Y⭐️ 4.5 (85)
Spacious Penthouse Apartment in Central Seminyak
$40,154
$159
69%
423$0✅❌❌N / Y⭐️ 4.7 (43)
4bedrs 12m Pool, 700m2 garden&BBQ, central & quiet
$88,275
$271
89%
451$0✅❌❌N / Y⭐️ 4.8 (33)
Villa Sugar Palm in Quiet Cul-De-Sac Near Seminyak Mall
$94,267
$274
94%
453$0✅❌❌N / Y⭐️ 5 (172)
Villa Frangipani Seminyak
$110,679
$336
90%
432$0✅❌❌Y / Y⭐️ 4.3 (46)
Fully staffed luxury villa, walk to the beach!
$108,581
$341
87%
452$0✅❌❌N / Y⭐️ 5 (1)
4BR Designer Luxury Villa w/ Pool near Canggu
$195,155
$751
71%
451$0✅❌❌N / Y⭐️ 5 (1)
Amazing 4 Bed, 4 Bath, Butler, Breakfast, 24hr Sec
$155,938
$526
81%
452$0✅❌❌N / Y⭐️ 5 (2)
4BR Private pool minutes to central Seminyak
$54,007
$238
62%
451$0✅❌❌N / Y⭐️ 5 (14)
Urban haven Sayang d'Amour, 4BR, Seminyak w/ chef
$263,783
$819
88%
463$0✅❌❌Y / Y⭐️ 5 (1)
Villa Seminyak Center 3Bedrooms
$183,279
$642
78%
431$0✅✅✅N / Y⭐️ 0 (0)
Beautiful Private Villa With Pool Seminyak Bali
$100,394
$422
65%
453$0✅❌❌N / Y⭐️ 5 (1)
-HOT DEAL- SEMINYAK beach LUXURY VILLA 4BR
$91,873
$326
77%
452$0✅❌❌N / Y⭐️ 5 (78)
Luxury Villa 4Bedroom Near Potato Head & La Favela
$133,311
$364
100%
481$8✅✅✅Y / Y⭐️ 5 (1)
4BR Villa, 10mins walk to the beach,prime location
$39,802
$125
87%
452$0✅❌❌N / Y⭐️ 5 (37)
Enclosed living 4-Bedroom Villa Seminyak
$33,818
$140
66%
441$0✅✅❌N / Y⭐️ 4 (1)
Luxury Villa Kamehameha @ Seminyak Center
$178,520
$728
67%
441$0✅❌❌Y / Y⭐️ 5 (38)
FAMILY 4-BEDROOMS VILLA SEMINYAK
$48,535
$149
89%
441$0✅✅❌N / Y⭐️ 4.9 (93)
Walk2Beach Seminyak Read Reviews FastWifi Sleeps11
$161,275
$648
68%
443$0✅❌❌N / Y⭐️ 4.9 (97)
4 BR in Prime Location Seminyak - Free Breakfast
$51,606
$235
60%
442$0✅❌❌Y / Y⭐️ 4.9 (90)
4 Bed Pool Villa Seminyak close to the beach
$121,874
$497
67%
441$0✅✅❌N / Y⭐️ 5 (3)
Beautiful 4BR Villa & Pool in Seminyak Square
$91,775
$295
85%
442$0✅❌✅N / Y⭐️ 4.8 (138)
Heaven 4Bdr Dream Villa near Seminyak Beach
$105,540
$324
89%
442$0✅❌❌N / Y⭐️ 0 (1)
❤️5' Beach Villa❤️Private 4BR Pool❤️fast WiFi❤️
$102,934
$316
89%
441$0✅❌❌N / Y⭐️ 4.7 (164)
Villa Seminyak Center 4 BR Close By The Beach
$138,348
$504
75%
4414$0✅✅✅Y / Y⭐️ 5 (2)
Unique & Spacious 4BR Villa Levi by GORO
$60,286
$214
76%
441$95✅❌❌N / Y⭐️ 4.9 (111)
4BR Stylish Seminyak Beachside Pool Villa
$131,189
$412
87%
441$0✅❌❌Y / Y⭐️ 4.7 (7)
Luxury Modern 4-BR Villa in Heart of Seminyak
$291,743
$1,009
79%
451$0✅❌❌Y / Y⭐️ 4.3 (23)
Urban haven Des Indes I, 4BR, Seminyak w/ chef
$209,499
$954
60%
443$0✅❌❌N / Y⭐️ 0 (0)
Heart of Seminyak | Newly Refurbished
$65,166
$195
91%
443$31✅❌❌Y / Y⭐️ 4.7 (53)
Urban Des Indes II, 4BR, Seminyak w/ chef
$250,257
$1,036
66%
443$0✅❌❌N / Y⭐️ 0 (0)
In the heart of Seminyak Oberoi - Villa Zayya
$90,915
$270
92%
442$0✅❌❌N / Y⭐️ 4.9 (79)
NEW! 4BD FAST WIFI 16MPOOL NETFLIX 2MN POTATO HEAD
$114,778
$490
64%
442$0✅❌❌N / Y⭐️ 5 (19)
In the heart of Seminyak Oberoi - Villa Kaly
$90,936
$303
82%
442$0✅❌❌N / Y⭐️ 4.8 (46)
In the heart of Seminyak Oberoi
$96,298
$317
83%
442$0✅❌❌N / Y⭐️ 4.6 (13)

Return Metrics

87.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$75,263$150,526$225,789$301,053$376,316$752,632$2,257,897
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,930$10,062$15,403$20,962$26,746$59,404$279,999
Down Payment$70,000$70,000$70,000$70,000$70,000$70,000$70,000
Property Appreciation$7,000$14,140$21,422$28,851$36,428$76,648$283,976
Total Return$157,194$244,729$332,616$420,866$509,491$958,685$2,891,874

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

87.51%

Cap Rate

26.58%

Return on Investment

101.38%

property-location

103 Gg. Sunyi Bali, 80361

4 bed • 4 bath • 8 guests

$109,990

Annual Revenue

BNBCalc predicts this property will get $431 per night with 78% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Top 91% of comparables

Top 33% 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.

$121,171

Avg annual revenue

78%

Avg occupancy rate

$431

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

$35k

$115k

$200k

$295k

Sign up to see the data on 40 all comparables

$75,263

Profit

Revenue

$109,990

Operating Expenses

$16,935

Operating Income

$93,054

Mortgage & Taxes

$17,791

Profit (Cash Flow)

$75,263

$86,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$5,500

Closing Costs

$10,500

Total

$86,000

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

87.51%

Cap Rate

26.58%

Profit (Cummulative)

$75,263

$4,931

$5,500

$7,000

$0

Total Gain

$87,194