BNBCalc Short Term Rental Investment Analysis 6 Solomons Road, Sea Point, Cape Town, South Africa

2 bed • 2 bath • 4 guests • CHF 315,000

BNB

Calc

Annual Revenue

₣42,845

Profit (Cash Flow)

₣26,035

Cap Rate

9.0%

Annual Revenue

₣42,845

AirDNA projects ₣167/night at 66% occupancy ($40,302). Airbtics projects ₣155/night at 76% occupancy ($43,112). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, ₣196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	₣28,354	₣44,256	₣62,101	₣75,005
Occupancy	70%	79%	86%	91%
Nightly Rate	₣110	₣152	₣196	₣223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Magical 2 bedroom luxury stay with backup power	₣90,433	₣336	73%	2	3	2	₣47	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Modern Apt \| Beautiful Views \| Short Walk to Beach	₣33,405	₣99	91%	2	1	3	₣25	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Modern duplex, Rooftop views, 5 mins walk to beach	₣43,738	₣148	80%	2	3	2	₣37	✅	❌	❌	Y / Y	⭐️ 4.8 (114)
Backup-Powered Atlantic Sea-view Penthouse	₣56,877	₣179	86%	2	3	2	₣32	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Queens Beach Dream Apartment	₣38,751	₣134	78%	2	1	3	₣29	❌	❌	❌	Y / Y	⭐️ 5 (52)
Backup Powered Sea View Apartment on the Promenade	₣55,553	₣155	97%	2	1	2	₣29	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Modern, bright and spacious 2 bedroom apartment	₣20,935	₣68	83%	2	1	2	₣37	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Vibrant Living in the heart of Sea Point (Apt 703)	₣31,330	₣127	67%	2	3	2	₣17	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Modern Sea Point Apartment \| Wifi	₣40,544	₣126	86%	2	1	3	₣43	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious 2 bed apt in trendy Sea Point.	₣32,923	₣121	74%	2	3	2	₣29	✅	❌	❌	Y / Y	⭐️ 4.9 (105)
Uber Luxe Apartment near Saunders Rock Bantry Bay	₣49,054	₣183	73%	2	3	7	₣58	❌	✅	❌	N / Y	⭐️ 4.9 (137)
Luxury Corner Apartment close to the Beach	₣64,539	₣193	91%	2	1	5	₣42	✅	❌	❌	Y / Y	⭐️ 5 (23)
True Masterpiece on the 11th - with backup power!	₣101,861	₣333	83%	2	2	2	₣47	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Vibrant Living in the Heart of Sea Point (Apt405)	₣42,533	₣219	53%	2	2	2	₣0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Backup-Powered Bantry Bay View 2 Bed Apartment	₣30,429	₣102	80%	2	2	2	₣29	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Cosy Seaside Getaway on the Prom	₣28,483	₣118	63%	2	2	2	₣47	❌	❌	❌	Y / N	⭐️ 4.2 (14)
2BR - Casa on Quendon by Totalstay	₣46,345	₣164	77%	2	2	1	₣0	✅	❌	❌	N / Y	⭐️ 4.8 (9)
Charming 2-Bed Sea Point Retreat \| Mountain Views	₣31,132	₣132	62%	2	1	2	₣47	❌	❌	❌	Y / Y	⭐️ 5 (34)
Spacious Sea Point Apartment	₣28,676	₣94	81%	2	1	3	₣43	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Studio flat in Sea Point - location, location!	₣21,329	₣68	86%	2	1	5	₣32	❌	❌	❌	N / Y	⭐️ 4.7 (199)
2BR \| The Cosmo Luxury Suites by Totalstay	₣52,208	₣174	81%	2	2	1	₣29	❌	❌	❌	Y / Y	⭐️ 4 (1)
Sea-Facing, Top Floor Apartment in Bantry Bay	₣49,541	₣168	80%	2	2	2	₣39	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cape Town Sea point Heart of the Cape	₣38,754	₣111	95%	2	2	2	₣0	✅	❌	❌	Y / Y	⭐️ 4.6 (70)
Modern Apartment Centrally Located In Sea Point	₣18,343	₣78	64%	2	2	2	₣29	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Sea Point Stunner with Sun Deck, Terrace & Pool	₣62,385	₣176	96%	2	2	2	₣44	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Vibrant living in the Heart of Sea Point (Apt 602)	₣63,471	₣225	77%	2	2	2	₣17	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Elegant 2 Bed, W/ Pool & Ocean views, Backup Power	₣61,125	₣213	78%	2	2	2	₣47	✅	❌	❌	Y / Y	⭐️ 4.9 (53)
Lions Head View (no load shedding)	₣27,944	₣130	58%	2	2	2	₣41	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Bahati Executive Pad	₣41,694	₣158	71%	2	2	1	₣24	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Charming Seafront Apartment in Bantry Bay	₣23,507	₣105	61%	2	1	5	₣29	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Beautiful Sunset & Ocean Views, with backup power	₣60,891	₣208	79%	2	2	2	₣47	✅	❌	❌	Y / Y	⭐️ 5 (44)
Vibrant Living in the Heart of Sea Point (Apt 302)	₣43,137	₣217	54%	2	2	2	₣17	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Bantry Bay Apartment \| Ocean and Mountain Views	₣36,697	₣112	88%	2	2	3	₣50	❌	❌	❌	N / Y	⭐️ 4.2 (17)
Luxury Loft Apartment in Sea Point	₣57,896	₣166	94%	2	2	2	₣35	✅	❌	❌	Y / Y	⭐️ 4.2 (9)
2BR Superior \| Latitude Aparthotel by Totalstay	₣34,685	₣231	41%	2	2	14	₣0	✅	❌	❌	Y / Y	⭐️ 4.7 (79)
Kings Rd \| 2BR \| 2 mins to Beach & Bars	₣26,276	₣88	79%	2	1	4	₣58	✅	❌	❌	Y / Y	⭐️ 5 (6)
Vibrant Living in the Heart of Sea Point (Apt402)	₣62,007	₣223	76%	2	2	2	₣0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Stylish Convenience on the Atlantic Seaboard (11)	₣27,021	₣90	81%	2	2	2	₣25	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Sea view apartment	₣20,009	₣62	88%	2	2	1	₣0	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Stylish Convenience on the Atlantic Seaboard (9)	₣30,481	₣206	40%	2	2	2	₣25	❌	❌	❌	Y / Y	⭐️ 5 (92)

Return Metrics

33.85% 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)	CHF 26,034	CHF 52,069	CHF 78,103	CHF 104,138	CHF 130,172	CHF 260,345	CHF 781,037
Revenue Appreciation	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0	CHF 0
Home Equity	CHF 251,999	CHF 251,999	CHF 251,999	CHF 251,999	CHF 251,999	CHF 251,999	CHF 251,999
Down Payment	CHF 63,000	CHF 63,000	CHF 63,000	CHF 63,000	CHF 63,000	CHF 63,000	CHF 63,000
Property Appreciation	CHF 9,450	CHF 19,183	CHF 29,209	CHF 39,535	CHF 50,171	CHF 108,333	CHF 449,587
Total Return	CHF 350,484	CHF 386,252	CHF 422,312	CHF 458,673	CHF 495,344	CHF 683,679	CHF 1,545,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.85%

Cap Rate

9.01%

Return on Investment

73.99%

6 Solomons Rd Cape Town, Western Cape, 8060

2 bed • 2 bath • 4 guests

Purchase Price

108

Airbnb Investor Score

-CHF 3,868

Annual Profit

9.0%

Cap Rate

33.9%

Cash on Cash

₣42,845

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is ₣167/night at 66% occupancy.Projected nightly rate is ₣155/night at 76% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CHF 43,173

Avg annual revenue

76%

Avg occupancy rate

CHF 155

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

₣15k

₣45k

₣75k

₣105k

CHF 26,035

Profit

Revenue

₣42,845

Operating Expenses

₣14,448

Operating Income

₣28,397

Mortgage & Taxes

₣2,363

Profit (Cash Flow)

₣26,035

CHF 67,455

Cash Investment

Down Payment

₣63,000

Renos & Furnishing

₣4,455

Total

₣67,455

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.85%

Cap Rate

9.01%

Return on Investment

73.99%