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

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$17,554

Profit (Cash Flow)

-$3,207

Cash on Cash Return

-144.1%

Annual Revenue

$17,554

AirDNA projects $65/night at 53% occupancy ($12,582). Airbtics projects $89/night at 54% occupancy ($17,553). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,682	$17,833	$28,758	$50,770
Occupancy	29%	61%	72%	82%
Nightly Rate	$53	$79	$108	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vinila Duplex by Nakula	$60,207	$329	50%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
1BR Mana Villa with Jakuzzi, BBQ \| Nusa Dua	$19,728	$77	70%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (1)
Open-plan apartment "Pondok Ram"	$5,894	$21	76%	1	1	3	$11	❌	❌	✅	N / N	⭐️ 5 (46)
Charming One Bedroom Private Pool Villa - Nusa Dua	$20,756	$107	53%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (17)
Nusa Dua Beach \| Aku \| Dream Mezzanine	$20,463	$81	68%	1	1.5	3	$20	✅	❌	❌	N / Y	⭐️ 5 (67)
GuestHouse Mumbul 777,cozy place and comfortable	$4,612	$20	63%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (32)
Nusa Dua Beach \| Kamu \| Dream Mezzanine	$18,857	$74	68%	1	1.5	3	$20	✅	❌	❌	N / Y	⭐️ 5 (63)
1BR Villa B32 w/Jakuzzi \| Mana Complex \| Nusa Dua	$18,599	$77	66%	1	1	1	$0	❌	✅	✅	N / N	⭐️ 0 (0)
1BR Entire House at Kampial Nusa Dua	$9,758	$31	86%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (7)
1BR Private Villa With Jacuzzi in Nusa Dua	$12,948	$58	61%	1	1	20	$0	✅	✅	❌	N / Y	⭐️ 4 (9)
Villa Alexa	$15,958	$60	72%	1	1	1	$9	✅	❌	❌	N / N	⭐️ 5 (9)
1BR Entire House Nusa Dua Bali	$10,665	$31	94%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Serene 1BR 1BA Villa in Bali w/TV, Wi-fi & Pool	$11,164	$50	61%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Nusa Dua Beach \| The Mezz \| Dream Mezzanine	$19,427	$91	57%	1	1.5	3	$21	✅	❌	❌	N / Y	⭐️ 5 (13)
Cheerful 1-Bedroom with Hot Tub	$21,608	$82	72%	1	2	20	$0	✅	✅	❌	N / Y	⭐️ 4.7 (15)
1BR Villa Akatara - 5 Mins Drive to Sawangan Beach	$33,585	$148	62%	1	2	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
Villa Esprit Relaxation 28m2 terrasse et breakfast	$4,879	$35	38%	1	1	2	$6	✅	❌	✅	N / Y	⭐️ 5 (9)
1BR Villa with Jacuzzi \| Mana Villas \| Nusa Dua	$18,974	$108	48%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (0)
103 apartment nusa dua area by pigeon	$6,940	$24	79%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
AMI's Villa	$9,018	$44	56%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Monthly Promo 1BR Private Nusa Dua Hideaway	$25,692	$78	90%	1	1	20	$0	❌	❌	❌	N / Y	⭐️ 4.5 (4)
One Bedroom Villa with Pool Access in Nusa Dua	$11,570	$102	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	$30,438	$108	77%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Dancing Jefna Uno - 1BR Publicpool	$16,204	$54	82%	1	1	7	$0	✅	❌	❌	N / N	⭐️ 4.5 (3)
Tranquil Getaway near Beach Perfect for Relaxation	$26,981	$97	76%	1	1	28	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Peaceful Paradise Villa with Private Pool & Garden	$14,168	$90	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)
Shafana Apt.[2] Nusa Dua Bali \| The Homey Home	$9,479	$37	70%	1	1	30	$0	❌	❌	❌	Y / N	⭐️ 5 (5)

Return Metrics

-144.11% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,206	-$6,413	-$9,619	-$12,826	-$16,033	-$32,066	-$96,199
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	$0	$0	$0	$0	$0	$0	$0
Total Return	-$3,206	-$6,413	-$9,619	-$12,826	-$16,033	-$32,066	-$96,199

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-144.11%

Payback Period Days

Return on Investment

-144.11%

Jalan Nusa Dua Bali

1 bed • 1 bath • 1 guests

Monthly Rent

$17,554

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $65/night at 53% occupancy.Projected nightly rate is $89/night at 54% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$15,741

Avg annual revenue

54%

Avg occupancy rate

$89

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

$40k

$60k

-$3,207

Profit

Revenue

$17,554

Operating Expenses

$8,760

Operating Income

$8,793

Net Effective Rent

$12,000

Profit (Cash Flow)

-$3,207

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-144.11%

Payback Period Days