Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Jalan Raya Lipah, Bunutan, Karangasem Regency, Bali, Indonesia

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$10,683

Profit (Cash Flow)

-$8,474

Cap Rate

0.8%

Annual Revenue

$10,683

AirDNA projects $61/night at 32% occupancy ($7,129). Airbtics projects $45/night at 65% occupancy ($10,683). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $45 rate per night.

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

Percentiles25%50%75%90%
Revenue$4,967$9,337$17,545$25,585
Occupancy52%67%81%85%
Nightly Rate$26$38$59$82

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$5,703
$19
82%
111$0❌❌✅N / N⭐️ 4.5 (105)
$10,805
$41
72%
111$0✅❌❌N / N⭐️ 4.5 (11)
$30,605
$113
74%
111$0✅❌❌N / Y⭐️ 5 (52)
$13,977
$67
57%
111$0✅❌❌N / Y⭐️ 5 (21)
$20,753
$63
90%
111$0✅❌❌N / Y⭐️ 5 (29)
$21,330
$62
94%
111$0✅❌❌N / Y⭐️ 4.5 (5)
$2,767
$14
54%
111$0❌❌✅N / N⭐️ 5 (9)
$2,921
$19
42%
111$0❌❌✅N / N⭐️ 5 (10)
$23,922
$86
76%
112$0✅❌❌Y / Y⭐️ 5 (247)
$16,708
$83
55%
112$0✅❌❌Y / Y⭐️ 5 (182)
$16,164
$57
77%
11.51$6✅❌❌N / Y⭐️ 5 (65)
$8,609
$28
84%
111$0✅❌✅N / N⭐️ 4.5 (35)
$9,190
$31
81%
11.51$0❌❌❌N / N⭐️ 5 (36)
$8,945
$26
94%
111$0❌❌❌N / N⭐️ 5 (113)
$7,708
$26
81%
111$0❌❌❌N / Y⭐️ 5 (272)
$3,733
$12
85%
111$0❌❌✅N / N⭐️ 4.5 (70)
$6,501
$24
74%
112$0❌❌✅N / N⭐️ 5 (85)
$8,125
$30
74%
111$0✅❌❌N / N⭐️ 4.5 (30)
$5,431
$28
53%
113$0❌❌✅N / N⭐️ 3.5 (3)
$20,086
$137
40%
112$19✅❌❌N / Y⭐️ 5 (3)
$9,553
$29
90%
112$0❌❌❌N / N⭐️ 5 (60)
$7,898
$26
83%
112$0❌❌✅N / N⭐️ 5 (93)
$6,918
$30
63%
112$0❌❌✅N / N⭐️ 5 (15)
$8,088
$26
85%
112$0❌❌✅N / N⭐️ 5 (25)
$9,604
$64
41%
111$0✅❌✅N / Y⭐️ 4.5 (21)
$8,817
$33
73%
111$0✅❌✅Y / Y⭐️ 5 (5)
$12,949
$58
61%
11.51$0✅❌✅Y / Y⭐️ 4.5 (6)
$8,395
$62
37%
111$0✅❌❌Y / N⭐️ 0 (0)
$7,730
$48
44%
111$0✅❌❌N / N⭐️ 4.5 (12)
$6,002
$40
41%
11.51$0❌❌❌N / Y⭐️ 5 (85)
$11,068
$42
72%
111$0✅❌✅N / Y⭐️ 4.5 (4)
$5,688
$37
42%
111$0✅❌❌Y / N⭐️ 4.5 (71)
$9,150
$50
50%
111$0✅❌✅N / Y⭐️ 4.5 (43)
$10,827
$51
58%
111$0✅❌✅N / Y⭐️ 4.5 (30)
$7,612
$40
52%
111$0❌❌❌N / N⭐️ 4.5 (7)
$16,507
$82
55%
111$0✅❌❌N / Y⭐️ 4.5 (4)
$4,758
$19
68%
117$19❌✅❌Y / N⭐️ 4.5 (9)
$4,659
$19
67%
111$0❌❌✅N / N⭐️ 4.5 (55)
$10,101
$46
60%
117$0✅❌✅N / Y⭐️ 4.5 (6)
$5,475
$34
44%
111$0✅❌❌N / N⭐️ 5 (4)

Return Metrics

-17.6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,473-$16,947-$25,420-$33,894-$42,368-$84,736-$254,209
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$159,999$159,999$159,999$159,999$159,999$159,999$159,999
Down Payment$40,000$40,000$40,000$40,000$40,000$40,000$40,000
Property Appreciation$4,000$8,080$12,241$16,486$20,816$43,798$162,272
Total Return$195,526$191,132$186,820$182,591$178,447$159,062$108,062

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-17.6%

Cap Rate

0.84%

Return on Investment

-3.44%

property-location

Jalan Raya Lipah Bali

1 bed • 1 bath • 2 guests

-72

Airbnb Investor Score

-$8,473

Annual Profit

0.8%

Cap Rate

-17.6%

Cash on Cash

$10,683

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $61/night at 32% occupancy.Projected nightly rate is $45/night at 65% occupancy.

Top 53% of comparables

Top 38% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$10,394

Avg annual revenue

65%

Avg occupancy rate

$45

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

$0k

$10k

$20k

$30k

Sign up to see the data on 40 all comparables

-$8,474

Profit

Revenue

$10,683

Operating Expenses

$8,991

Operating Income

$1,693

Mortgage & Taxes

$10,166

Profit (Cash Flow)

-$8,474

$48,125

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$2,125

Closing Costs

$6,000

Total

$48,125

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

-17.6%

Cap Rate

0.84%