BNBCalc Short Term Rental Investment Analysis 8 Jack Powell Rd, Ballito, KZN, 4399

2 bed • 1 bath • 4 guests • $10,000

BNB

Calc

Annual Revenue

$20,289

Profit (Cash Flow)

$6,868

Cap Rate

74.0%

Annual Revenue

$20,289

AirDNA projects $82/night at 51% occupancy ($15,274). Airbtics projects $101/night at 55% occupancy ($20,289). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,303	$16,115	$30,929	$48,887
Occupancy	44%	54%	63%	76%
Nightly Rate	$69	$80	$132	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trendy @ La Ballito 503	$15,021	$70	56%	2	1	1	$32	✅	❌	❌	Y / Y	⭐️ 5 (35)
Aziel by the Sea	$19,793	$104	52%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Coastal View @ 1304 La Ballito	$17,389	$71	63%	2	2	1	$35	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Hygge ~ to relax and enjoy	$31,254	$111	76%	2	2	2	$27	✅	❌	❌	Y / Y	⭐️ 5 (47)
1002 La Ballito-trendy apartment with endless view	$16,602	$81	56%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
La Ballito 603	$12,310	$65	51%	2	1	2	$16	✅	❌	❌	Y / Y	⭐️ 4.5 (69)
Budget Family Apartment opposite main beach	$20,269	$78	71%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (57)
SurfSide Ballito Manor - No Loadshedding	$29,054	$98	80%	2	2.5	2	$21	✅	❌	❌	Y / Y	⭐️ 5 (31)
Sun, Sea & Sand (La Ballito 502)	$12,915	$50	69%	2	1	2	$19	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Sands Beach Breaks Manor On Main Beach Ballito	$44,456	$134	90%	2	2.5	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (12)
Ballito Manor View 505	$38,533	$188	56%	2	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Ballito Manor Gardens 303 - With Generator	$36,201	$157	63%	2	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Ballito Manor 402	$29,400	$184	41%	2	2.5	2	$45	✅	❌	❌	Y / Y	⭐️ 5 (5)
K4 La Ballito	$16,125	$80	48%	2	1.5	4	$77	✅	❌	❌	N / N	⭐️ 5 (3)
Dolphin Coast Getaway with UPS.	$24,174	$81	80%	2	1	1	$16	✅	❌	❌	N / Y	⭐️ 5 (21)
Sunrise-C-View	$13,212	$95	38%	2	1.5	2	$0	✅	❌	❌	N / N	⭐️ 5 (16)
quaint beach getaway	$9,728	$44	58%	2	1	1	$27	✅	❌	❌	Y / Y	⭐️ 5 (28)
La Ballito Ocean View Bliss with Patio	$13,042	$75	45%	2	1.5	1	$21	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
Ballito Manor View 602 - With Generator	$45,688	$171	73%	2	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Beach on your doorstep-Casablanca Ballito	$17,109	$50	92%	2	1.5	2	$19	✅	❌	❌	Y / Y	⭐️ 4.5 (240)
Stunning Sea Views, Family Apartment on the Beach	$15,305	$76	53%	2	2	2	$29	✅	❌	❌	Y / Y	⭐️ 4.5 (99)
Piece of Ballito	$10,188	$54	51%	2	1	2	$13	✅	❌	❌	Y / Y	⭐️ 5 (83)
304 Manor Gardens, Ballito Manor	$36,407	$132	75%	2	3	2	$13	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Seabreeze @301	$16,724	$77	57%	2	1	1	$19	✅	❌	❌	Y / N	⭐️ 4.7 (27)
Sea view top floor - La Ballito	$16,376	$94	47%	2	1	2	$24	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
803 La Ballito@bookmyspacenorthcoast	$12,142	$70	46%	2	1	2	$29	✅	❌	❌	N / Y	⭐️ 5 (5)
Ballito Manor View 503 - With Generator	$48,612	$229	58%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Captains Quarters - Ocean Views & Beach access	$16,376	$68	64%	2	1	2	$32	✅	❌	❌	Y / Y	⭐️ 4.5 (62)
BALLITO MANOR VIEW EXCLUSIVE BEACHFRONT APARTMENT	$16,269	$134	30%	2	2.5	1	$232	✅	✅	❌	Y / Y	⭐️ 5 (12)
Family Ballito Beach House	$8,092	$67	33%	2	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Ballito beach apartment	$7,023	$40	46%	2	1	2	$32	✅	❌	❌	Y / Y	⭐️ 4.7 (133)
Waves & Tranquility - Willard Beach - Ballito	$24,090	$156	42%	2	2.5	3	$24	✅	❌	❌	Y / Y	⭐️ 5 (25)
La Ballito-Beachfront Breakaway	$21,674	$94	63%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
La Ballito Chic Coastal Haven	$17,513	$114	41%	2	1	1	$24	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Ballito Manor View 304	$41,080	$244	46%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ballito Manor The View 302	$21,811	$134	44%	2	2	2	$27	✅	❌	❌	Y / Y	⭐️ 4 (6)
Apartment La Ballito 303	$8,492	$66	34%	2	1	2	$27	✅	❌	❌	Y / N	⭐️ 0 (1)
Seabreeze @201	$17,873	$75	63%	2	1	1	$19	✅	❌	❌	Y / N	⭐️ 4 (17)

Return Metrics

98.28% 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)	$6,868	$13,736	$20,604	$27,472	$34,340	$68,681	$206,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,999	$7,999	$7,999	$7,999	$7,999	$7,999	$7,999
Down Payment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Property Appreciation	$300	$609	$927	$1,255	$1,592	$3,439	$14,272
Total Return	$17,168	$24,345	$31,531	$38,727	$45,933	$82,120	$230,317

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.28%

Cap Rate

74.01%

Return on Investment

104.59%

8 Jack Powell Rd Ballito, KwaZulu-Natal, 4399

2 bed • 1 bath • 4 guests

Purchase Price

894

Airbnb Investor Score

$6,868

Annual Profit

74.0%

Cap Rate

98.3%

Cash on Cash

$20,289

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $82/night at 51% occupancy.Projected nightly rate is $101/night at 55% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$20,802

Avg annual revenue

55%

Avg occupancy rate

$101

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

$5k

$20k

$35k

$50k

$6,868

Profit

Revenue

$20,289

Operating Expenses

$12,888

Operating Income

$7,401

Mortgage & Taxes

$533

Profit (Cash Flow)

$6,868

$6,988

Cash Investment

Down Payment

$2,000

Renos & Furnishing

$4,688

Closing Costs

$300

Total

$6,988

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

98.28%

Cap Rate

74.01%

Return on Investment

104.59%