BNBCalc Short Term Rental Investment Analysis 46 Rottingdean Rd, Cape Town, WC, 8005

3 bed • 1.5 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$74,948

Profit (Cash Flow)

$31,288

Cap Rate

17.2%

Annual Revenue

$74,948

AirDNA projects $342/night at 60% occupancy ($74,948). Airbtics projects $452/night at 71% occupancy ($117,214). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, $342 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,480	$115,837	$155,160	$197,744
Occupancy	62%	72%	83%	92%
Nightly Rate	$327	$438	$509	$585

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Papi, Bright, Modern Retreat in Camps Bay	$36,398	$121	81%	3	3	3	$21	❌	❌	❌	Y / Y	⭐️ 4.8 (206)
Chic villa near the ocean with pool & roof deck	$123,064	$423	79%	3	3	1	$26	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Montanha Villa - Camps Bay	$134,345	$440	83%	3	3	1	$26	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Everview Suite	$170,044	$505	92%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (491)
Amara 2 -Designer Penthouse with Solar Power	$100,522	$337	81%	3	4	4	$24	✅	❌	❌	Y / Y	⭐️ 5 (72)
Luxury Penthouse Apartment	$155,733	$575	74%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (18)
Sea Haven - Bakoven Beach Front Villa	$98,858	$463	58%	3	3	2	$69	✅	❌	❌	Y / Y	⭐️ 4.7 (50)
Exquisite Private Luxurious Apartment in Camps Bay	$157,824	$500	86%	3	3	5	$26	✅	❌	❌	Y / Y	⭐️ 5 (8)
Lions Eye Apartments - Poseidon	$55,895	$166	92%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
OttawaPalms Villa with Housekeeping	$37,675	$145	70%	3	1	3	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (102)
Stunning apartment, sea and mountain views	$174,494	$548	87%	3	4	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Home - Ocean, Sunset & Mountain Views	$101,659	$521	53%	3	3	3	$45	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Picturesque family villa in Camps Bay	$139,469	$584	65%	3	4	1	$24	✅	❌	❌	Y / Y	⭐️ 5 (3)
Beach-style Camps Bay Home w/Pool & Garden (Barbad	$86,870	$387	61%	3	3	4	$26	✅	❌	❌	Y / Y	⭐️ 4.3 (18)
Spacious home- stunning ocean & mountain views	$113,076	$481	64%	3	4	3	$45	✅	❌	❌	Y / Y	⭐️ 5 (34)
Villa Pietra - Camps Bay	$148,203	$497	81%	3	3	1	$26	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Luxurious Arty Villa close to beaches	$125,249	$561	61%	3	4	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (29)
Sunset Splendour, by Steadfast Africa	$185,934	$1,074	47%	3	2	5	$43	✅	❌	❌	Y / N	⭐️ 4 (1)
Magnificent Camps Bay Apartment (Villa Mirto)	$148,717	$500	81%	3	3	5	$26	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Family Home in Camps Bay w/Garden & Pool (Bakoven	$99,046	$396	68%	3	2	4	$26	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Seaside home in Bakoven Camps Bay	$137,722	$406	92%	3	2	10	$85	✅	✅	❌	Y / Y	⭐️ 5 (15)
Everview Garden, 10min from beach	$47,419	$164	79%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (48)
Rontree Camps Bay - Villa with Pool & Ocean Views	$124,067	$402	84%	3	3	3	$26	✅	❌	❌	Y / Y	⭐️ 4.6 (20)
Luxury Home With Ocean & Mountain Views	$151,239	$582	71%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Atlantic at Funkey	$78,602	$236	91%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Waterfall Villa Camps Bay with Inverters	$62,105	$242	70%	3	3	2	$27	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Beach Bungalow overlooking ocean	$65,892	$298	60%	3	2	4	$37	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Camps Bay Beach Delight	$43,077	$232	50%	3	3	3	$28	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
Sunset Bay Villa - Camps Bay	$129,470	$435	81%	3	0	1	$26	✅	❌	❌	Y / Y	⭐️ 4.6 (25)
Stunning home with oceana & mountain views	$230,885	$940	67%	3	4	3	$53	✅	❌	❌	Y / Y	⭐️ 5 (21)
Beta Beach	$104,566	$439	65%	3	4	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (28)
fine view	$87,373	$286	83%	3	2	7	$32	✅	❌	❌	Y / Y	⭐️ 5 (2)
Bakoven Sunsets - Luxury Apt with sea views & pool	$153,935	$437	96%	3	3	1	$27	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Alluring Seaside Retreat w Pool Stella di Mare	$111,314	$482	63%	3	3	4	$27	✅	❌	❌	Y / Y	⭐️ 2.6 (3)
Villa Vita - 50m walk to Beta Beach in Bakoven	$168,583	$603	76%	3	3	1	$26	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Bakoven House - 100m to beach!	$99,784	$293	93%	3	3	7	$27	✅	❌	❌	Y / Y	⭐️ 5 (10)
Luxury Campsbay Accommodation	$244,842	$1,173	57%	3	4	3	$27	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
View 16 \| Serenity Skyline Penthouse	$99,267	$382	71%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Bakoven bungalow on the beach	$41,789	$346	33%	3	2	4	$0	❌	❌	❌	Y / N	⭐️ 5 (2)

Return Metrics

40.43% 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)	$31,287	$62,575	$93,863	$125,151	$156,438	$312,877	$938,632
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$340,287	$380,845	$421,681	$462,803	$504,221	$716,052	$1,666,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.43%

Cap Rate

17.17%

Return on Investment

55.87%

46 Rottingdean Rd Cape Town, Western Cape, 8005

3 bed • 1.5 bath • 6 guests

Purchase Price

$74,948

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $342/night at 60% occupancy.Projected nightly rate is $452/night at 71% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

40 Airbnb Comparables

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

$115,387

Avg annual revenue

71%

Avg occupancy rate

$452

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

$105k

$170k

$245k

$31,288

Profit

Revenue

$74,948

Operating Expenses

$23,423

Operating Income

$51,525

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$31,288

$77,375

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,375

Closing Costs

$9,000

Total

$77,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.43%

Cap Rate

17.17%

Return on Investment

55.87%