BNBCalc Short Term Rental Investment Analysis 168 Pracha Rat Bamphen Rd, , Krung Thep Maha Nakhon, 10310

1 bed • 1 bath • 2 guests • $107,632

BNB

Calc

Annual Revenue

$6,487

Profit (Cash Flow)

-$9,102

Cap Rate

-7.5%

Annual Revenue

$6,487

AirDNA projects $24/night at 74% occupancy ($6,486). Airbtics projects $36/night at 71% occupancy ($9,335). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $24 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,427	$9,923	$14,457	$17,307
Occupancy	51%	71%	93%	99%
Nightly Rate	$29	$38	$42	$47

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Room size 32 sqm, close to MRT Huai Khwang 500 m.	$6,139	$21	78%	1	2	1	$4	❌	❌	❌	Y / Y	⭐️ 4.9 (136)
Black Tiger	$3,125	$14	61%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Alcohol disinfects the room.Safety. Rest assured	$8,850	$26	93%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (277)
R1/Stylish Cozy Big City room@Ratchada/Walk2Train	$14,579	$44	85%	1	1	1	$33	✅	❌	❌	Y / Y	⭐️ 4.9 (84)
Private apartment in HuaiKwang. 600m from MRT	$10,037	$46	58%	1	1	2	$27	❌	❌	❌	N / Y	⭐️ 4.7 (40)
曼谷市中心地铁口/夜市/泳池健身房台球桌公寓月租	$6,384	$38	44%	1	2	30	$19	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
曼谷地铁汇狂站抖音網紅4大夜市建兴酒家本店 BC超市 RCA 代购按摩唐人街超值自由行民宿6	$4,904	$20	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
地铁汇狂站出口5分钟火车喬德汇狂夜市代购按摩街 BIG C 超市建兴酒家小唐人街民宿5	$3,408	$19	49%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (275)
Private apartment in HuaiKwang. 600m from MRT	$8,889	$36	65%	1	1	2	$27	❌	❌	❌	N / Y	⭐️ 4.7 (29)
免费接机空中泳池步行一分钟就到地铁站近夜市高速WiFi 高楼层独享市中心高端公寓智能家居	$12,220	$36	92%	1	1	21	$14	✅	❌	❌	Y / Y	⭐️ 5 (24)
SuperView condo near mrt	$11,607	$41	76%	1	1	2	$14	✅	❌	❌	Y / N	⭐️ 4 (5)
Alcohol disinfects the room.Safety. Rest assured	$9,421	$26	99%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
市中心豪华公寓一分钟到地铁站近夜市超大空中泳池高速WiFi 可做饭生活便利	$13,908	$40	95%	1	2	4	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
【千顷Ⅱ】全新高级公寓距离地铁100米高速wifi 近辉煌夜市	$9,557	$40	65%	1	1	25	$14	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
异国他乡也能安心•中文服务•旅行攻略•让您轻松游曼谷	$9,516	$26	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
High class 1B/R condo close to MRT Amazing	$5,953	$39	41%	1	1	20	$14	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Sky View condo next to MRT	$15,939	$67	65%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
New amazing view condo next MRT	$8,941	$44	55%	1	1	2	$14	✅	❌	❌	Y / Y	⭐️ 5 (2)
全新高级公寓距离地铁100米高速wifi 近辉煌夜市	$7,028	$40	48%	1	1	25	$14	✅	❌	❌	Y / Y	⭐️ 5 (5)
步行一分钟到地铁站独享房源近夜市提前入住高速Wi-Fi 可做饭生活便利免费寄存行李	$13,768	$38	99%	1	1	20	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
步行到地铁站一分钟独享市中心高端公寓近夜市提前入住高速Wi-Fi 可做饭生活便利	$13,769	$38	99%	1	1	20	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
自助入住•中文沟通•轻松入住民宿•新唐人街•靠近地铁	$9,150	$25	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
免费接机超大空中泳池步行一分钟到地铁站折扣价近夜市智能家居高速Wi-Fi 可做饭	$11,231	$34	90%	1	1	21	$11	✅	❌	❌	Y / Y	⭐️ 4.6 (6)
市中心高端商圈空中泳池步行一分钟到地铁站高速Wi-Fi 干净整洁管家式服务可做饭乳胶寝具	$14,298	$41	95%	1	1	365	$14	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
【千顷八】37楼超高楼层全新高级公寓距离地铁100米高速wifi 近辉煌夜市	$9,171	$43	58%	1	1	25	$14	✅	❌	❌	Y / Y	⭐️ 5 (2)
超高楼层全新高级公寓距离地铁100米高速wifi 近辉煌夜市	$7,071	$42	46%	1	1	25	$14	✅	❌	❌	Y / Y	⭐️ 5 (1)
GK20：曼谷拉瑪九/高空套房/地鐵輝煌站/空中泳池滑梯＆健身房＆瑜珈室＆空中休息室	$10,037	$31	88%	1	1	18	$16	❌	❌	❌	Y / N	⭐️ 5 (5)
Fantastic condo near MRT	$17,212	$50	93%	1	1	8	$14	✅	❌	❌	Y / Y	⭐️ 5 (2)
乳胶寝具市中心高端商圈超大空中无边泳池步行一分钟到地铁站高速Wi-Fi 干净整洁可做饭	$11,375	$37	84%	1	1	5	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
市中心豪华公寓超大空中泳池免费寄存行李一分钟到地铁站高速Wi-Fi 可做饭生活便利	$14,055	$40	96%	1	1	20	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
市中心地铁汇狂站5分钟抖音网红四大夜市新唐人街代购批发按摩街建兴酒家自由行来泰必住民宿26	$4,518	$19	65%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
市中心豪华公寓空中泳池近地铁近夜市高速WiFi 生活便利	$13,908	$38	100%	1	1	20	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
辉煌区XT网红公寓楼顶无边泳池绝美，楼下就是地铁商场夜市	$6,424	$45	39%	1	1	7	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Luxury high floor condo next MRT	$7,484	$47	43%	1	1	4	$14	✅	❌	❌	Y / Y	⭐️ 5 (1)
High class 1B/R condo close to MRT Amazing	$5,562	$40	38%	1	1	25	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
1BR Apartment with hotel service just 150 m to MRT	$11,205	$35	86%	1	1	14	$27	✅	❌	❌	Y / Y	⭐️ 5 (2)
市中心高端商圈空中无边泳池高速Wi-Fi 五十米到地铁站干净整洁安全可做饭管家式服务	$12,406	$35	96%	1	1	7	$14	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
The best for you	$9,893	$52	52%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
曼谷新唐人街汇狂站出口5分钟最大火车夜市代购按摩街大型BC超市建兴酒家华人必住民宿16	$3,160	$18	48%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
配备顶楼泳池的网红24小时智能化小区	$4,470	$47	26%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-31.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,102	-$18,204	-$27,306	-$36,408	-$45,510	-$91,020	-$273,062
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$86,105	$86,105	$86,105	$86,105	$86,105	$86,105	$86,105
Down Payment	$21,526	$21,526	$21,526	$21,526	$21,526	$21,526	$21,526
Property Appreciation	$3,228	$6,554	$9,980	$13,508	$17,142	$37,016	$153,619
Total Return	$101,758	$95,982	$90,306	$84,732	$79,264	$53,627	-$11,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.38%

Cap Rate

-7.46%

Return on Investment

-16.6%

168 Pracha Rat Bamphen Rd Krung Thep Maha Nakhon, 10310

1 bed • 1 bath • 2 guests

Purchase Price

$6,487

Annual Revenue

BNBCalc predicts this property will get $36 per night with 71% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$9,514

Avg annual revenue

71%

Avg occupancy rate

$36

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

$0k

$5k

$15k

$20k

-$9,102

Profit

Revenue

$6,487

Operating Expenses

$14,523

Operating Income

-$8,037

Mortgage & Taxes

$1,066

Profit (Cash Flow)

-$9,102

$29,005

Cash Investment

Down Payment

$21,526

Renos & Furnishing

$4,250

Closing Costs

$3,229

Total

$29,005

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-31.38%

Cap Rate

-7.46%

Return on Investment

-16.6%