BNBCalc Short Term Rental Investment Analysis 5 Rustenburg Road, Parel Vallei, Cape Town, South Africa

7 bed • 7.5 bath • 15 guests • $1,000,000

BNB

Calc

Annual Revenue

$127,938

Profit (Cash Flow)

$95,709

Cap Rate

10.3%

Annual Revenue

$127,938

AirDNA projects $360/night at 29% occupancy ($38,131). Airbtics projects $556/night at 63% occupancy ($127,937). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 63% occupancy rate, $556 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,450	$97,335	$162,328	$264,070
Occupancy	50%	67%	81%	94%
Nightly Rate	$203	$394	$541	$760

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Villa ~ Rooftop Pool ~ Stunning Views!	$88,148	$446	54%	7	7.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Villa Kyma	$69,942	$344	55%	6	5	1	$77	✅	❌	❌	Y / N	⭐️ 4.5 (8)
'The Haveli' Gordons Bay Farm Stay	$28,329	$172	45%	6	5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (93)
Antilles On The Beach, Sleeps 12, 6 Bedroom villa!	$101,353	$531	50%	6	6	1	$107	❌	❌	❌	Y / Y	⭐️ 0 (0)
“Wow” spectacular 7 bedroom villa for groups	$34,785	$132	72%	6	7	4	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Strand Beach Lodge a luxury villa on the beach!	$93,769	$366	70%	6	5	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (24)
22 Protea - Luxury, style and elegance! Sleeps 12	$187,210	$741	68%	6	7	1	$107	✅	❌	❌	Y / Y	⭐️ 5 (46)
The Oasis of Stellenbosch - Aan de Oewer	$195,748	$788	67%	7	6	2	$155	✅	❌	✅	Y / Y	⭐️ 5 (16)
Bolussi House, sleeps 12 in 6 bedrooms with pool!	$92,029	$409	60%	6	6	1	$64	✅	❌	✅	N / Y	⭐️ 4 (4)
Somerset Retreat & Theatre	$113,370	$368	84%	6	4.5	2	$43	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Cape Town Villa Seaview,Mountain,Wine estate,Pool	$66,889	$574	31%	6	4.5	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (36)
Pool Villa Stellenbosch CapeTown	$72,777	$284	69%	8	5.5	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (69)
Big Beautiful Beach House!	$59,548	$203	79%	6	3	2	$53	✅	❌	❌	Y / Y	⭐️ 5 (23)
Franschhoek Farm Stay	$114,631	$435	72%	6	5.5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (65)
La Vue Parfaite – The Perfect View	$57,942	$394	40%	6	6.5	2	$43	✅	❌	✅	Y / Y	⭐️ 5 (53)
Ocean & Mountain Delight	$59,318	$381	41%	6	3	3	$54	✅	❌	❌	Y / Y	⭐️ 5 (5)
Blougans Guesthouse	$25,957	$131	54%	6	3.5	4	$30	✅	❌	❌	Y / Y	⭐️ 5 (16)
15 Mins From Beach & Airport \| With Solar \| Grill	$164,480	$535	84%	8	8	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
South Hill Vineyards - Villa (6 Bedroom)	$76,128	$520	40%	6	6	1	$0	✅	❌	❌	N / Y	⭐️ 5 (8)
Le Bas de Laine Villa. Sleeps 6 - 12 guests.	$262,367	$885	81%	6	6	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (81)
Golf Estate Masterpiece	$216,036	$764	77%	7	6	4	$43	✅	❌	❌	Y / Y	⭐️ 0 (0)
Stellenbosch Retreat	$272,670	$745	100%	6	5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Buttonquail Nature Reserve Elgin	$199,875	$640	85%	8	7	2	$32	❌	✅	❌	N / N	⭐️ 0 (0)
Franschhoek Holiday Home	$182,316	$494	100%	6	5	3	$80	✅	❌	✅	Y / Y	⭐️ 5 (6)
Pool Villa Cape Town, sea view, Wine estate	$27,778	$138	55%	6	6	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
"Tranquil Paradise" On the Beach, Gordons Bay, C T	$112,398	$370	83%	6	7	5	$68	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
Luxury Villa Honeysuckle Stellenbosch 7 bedrooms	$192,068	$541	97%	7	6	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Maglovir B&B complete main house 5 rooms	$42,887	$189	62%	6	4	1	$0	✅	✅	❌	N / N	⭐️ 0 (2)
Stellenbosch 6 Bedroom Family Home	$64,294	$173	100%	6	3	2	$80	❌	❌	✅	Y / Y	⭐️ 4 (1)
Cheerful 6 Bedroom Holiday Home with free parking	$29,001	$139	57%	6	4	30	$0	✅	❌	✅	Y / N	⭐️ 5 (3)
16 bed house in Bellville	$24,038	$199	33%	8	4	1	$0	❌	❌	❌	Y / N	⭐️ 3 (1)

Return Metrics

220.47% 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)	$95,708	$191,417	$287,125	$382,834	$478,542	$957,085	$2,871,255
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	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

220.47%

Cap Rate

10.32%

Return on Investment

289.58%

5 Rustenburg Rd Cape Town, Western Cape, 7130

7 bed • 7.5 bath • 15 guests

Purchase Price

682

Airbnb Investor Score

$95,708

Annual Profit

10.3%

Cap Rate

220.5%

Cash on Cash

$127,938

Annual Revenue

This property is projected to be in the top 56% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 29% occupancy.Projected nightly rate is $556/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 25% of comparables

Seasonality

33 Airbnb Comparables

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

$110,607

Avg annual revenue

63%

Avg occupancy rate

$556

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

$25k

$110k

$200k

$295k

$95,709

Profit

Revenue

$127,938

Operating Expenses

$24,729

Operating Income

$103,209

Mortgage & Taxes

$7,500

Profit (Cash Flow)

$95,709

$13,410

Cash Investment

Down Payment

Renos & Furnishing

$13,410

Total

$13,410

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

220.47%

Cap Rate

10.32%

Return on Investment

289.58%