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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%