BNBCalc Short Term Rental Investment Analysis Jalan Nusa Dua, Benoa, Badung Regency, Bali, Indonesia

1 bed • 1 bath • 2 guests • $170,000

BNB

Calc

Annual Revenue

$18,204

Profit (Cash Flow)

$7,761

Cap Rate

5.1%

Annual Revenue

$18,204

AirDNA projects $65/night at 53% occupancy ($12,582). Airbtics projects $80/night at 56% occupancy ($16,362). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,637	$17,407	$27,687	$42,240
Occupancy	31%	61%	74%	88%
Nightly Rate	$49	$77	$101	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1BR Mana Villa with Jakuzzi, BBQ \| Nusa Dua	$21,696	$76	78%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (1)
1BR Mana Villa with Pool View \| Nusa Dua	$8,169	$72	31%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Open-plan apartment "Pondok Ram"	$5,057	$20	68%	1	1	3	$11	❌	❌	✅	N / N	⭐️ 5 (44)
Tranquil Comfort Villa 5, Nusa Dua	$7,324	$87	23%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (1)
1BR Pool View Family Mana Villa \| Nusa Dua	$6,130	$67	25%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Charming One Bedroom Private Pool Villa - Nusa Dua	$15,665	$107	40%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (8)
Nusa Dua Beach \| Aku \| Dream Mezzanine	$20,613	$78	71%	1	1.5	3	$20	✅	❌	❌	N / Y	⭐️ 5 (67)
Modern 1BR Villa for a Stylish Stay - Nusa Dua	$9,487	$108	24%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (2)
GuestHouse Mumbul 777,cozy place and comfortable	$5,271	$20	72%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (31)
1BR Private Villa With Jacuzzi in Nusa Dua	$12,957	$60	59%	1	1	20	$0	✅	✅	❌	N / Y	⭐️ 4 (9)
Nusa Dua Beach \| Kamu \| Dream Mezzanine	$19,458	$71	73%	1	1.5	3	$20	✅	❌	❌	N / Y	⭐️ 5 (61)
Nusa Dua Beach \| The Mezz \| Dream Mezzanine	$20,592	$89	62%	1	1.5	3	$21	✅	❌	❌	N / Y	⭐️ 5 (13)
Villa Alexa	$16,248	$61	72%	1	1	1	$9	✅	❌	❌	N / N	⭐️ 5 (8)
1BR Entire House at Kampial Nusa Dua	$9,984	$31	88%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (6)
Private Hot Tub 2 Bedroom in Dancing Garden	$10,614	$58	50%	1	1	20	$0	✅	✅	❌	N / Y	⭐️ 3.5 (3)
1BR Villa B32 w/Jakuzzi \| Mana Complex \| Nusa Dua	$22,546	$80	77%	1	1	1	$0	❌	✅	✅	N / N	⭐️ 0 (0)
1 bedroom private pool villa	$11,134	$169	18%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 0 (0)
Cheerful 1-Bedroom with Hot Tub	$21,608	$82	72%	1	2	20	$0	✅	✅	❌	N / Y	⭐️ 4.7 (15)
Villa Esprit Relaxation 28m2 terrasse et breakfast	$6,731	$34	54%	1	1	2	$6	✅	❌	✅	N / Y	⭐️ 5 (9)
1BR Entire House Nusa Dua Bali	$10,552	$31	93%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Serene 1BR 1BA Villa in Bali w/TV, Wi-fi & Pool	$10,266	$51	55%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
1BR Villa Akatara - 5 Mins Drive to Sawangan Beach	$39,571	$159	68%	1	2	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
Monthly Promo 1BR Private Nusa Dua Hideaway	$26,712	$82	89%	1	1	20	$0	❌	❌	❌	N / Y	⭐️ 4.5 (4)
Stayme_bali	$5,929	$108	15%	1	2	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
1BR Villa with Jacuzzi \| Mana Villas \| Nusa Dua	$22,696	$117	53%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (0)
103 apartment nusa dua area by pigeon	$7,229	$25	79%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
Tranquil Getaway near Beach Perfect for Relaxation	$27,756	$96	79%	1	1	6	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
One Bedroom Villa with Pool Access in Nusa Dua	$11,346	$100	31%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury 1BR Villa in Nusa Dua	$14,988	$63	65%	1	2	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Hidden Tropical Gem: 2BR Loft Villa in Nusa Dua	$31,284	$111	77%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Ocean View Private Villa In Nusa Dua	$8,353	$163	14%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
1 Bed Room Bali House in Nusa Dua	$5,710	$40	39%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Dancing Jefna Uno - 1BR Publicpool	$18,975	$54	96%	1	1	7	$0	✅	❌	❌	N / N	⭐️ 4.5 (3)
AMI's Villa	$9,444	$43	60%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Peaceful Paradise Villa with Private Pool & Garden	$14,475	$92	43%	1	1	6	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
1BR Modern Villa - 5 Mins Drive to Sawangan Beach	$29,280	$80	100%	1	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.3 (3)
Amazing 1BRoom with Private Pool in Nusa Dua Bali	$10,691	$127	23%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Romantic Ocean View Villa in Sawangan, Nusa Dua	$22,080	$208	29%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Apartment Good Way	$4,883	$46	29%	1	1	3	$0	✅	❌	✅	N / Y	⭐️ 1 (1)
Shafana Apt.[2] Nusa Dua Bali \| The Homey Home	$8,299	$36	63%	1	1	30	$0	❌	❌	❌	Y / N	⭐️ 5 (5)

Return Metrics

4.37% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,761	$15,522	$23,284	$31,045	$38,807	$77,614	$232,843
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$3,400	$6,868	$10,405	$14,013	$17,693	$37,229	$137,931
Total Return	$181,161	$192,390	$203,689	$215,059	$226,501	$284,843	$540,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.37%

Cap Rate

5.06%

Return on Investment

6.29%

Jalan Nusa Dua Bali

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$7,761

Annual Profit

5.1%

Cap Rate

4.4%

Cash on Cash

$18,204

Annual Revenue

BNBCalc predicts this property will get $80 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$14,795

Avg annual revenue

56%

Avg occupancy rate

$80

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

$15k

$30k

$40k

$7,761

Profit

Revenue

$18,204

Operating Expenses

$9,592

Operating Income

$8,611

Mortgage & Taxes

$850

Profit (Cash Flow)

$7,761

$177,225

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$2,125

Closing Costs

$5,100

Total

$177,225

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.37%

Cap Rate

5.06%

Return on Investment

6.29%