Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Jl. Bali Cliff, , Bali,

2 bed • 1.5 bath • 4 guests • A$0

BNB

Calc

Annual Revenue

A$50,634

Profit (Cash Flow)

A$18,110

Cash on Cash Return

347.1%

Annual Revenue

A$50,634

AirDNA projects A$136/night at 71% occupancy ($35,390). Airbtics projects A$178/night at 78% occupancy ($50,634). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, A$178 rate per night.

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

Percentiles25%50%75%90%
RevenueA$34,528A$47,504A$75,481A$105,810
Occupancy71%82%93%97%
Nightly RateA$132A$157A$221A$297

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
A$52,971
A$152
95%
222A$0✅❌❌N / N⭐️ 5 (38)
A$65,011
A$195
91%
222A$0✅❌✅N / N⭐️ 4.5 (27)
A$32,676
A$154
58%
221A$0✅✅❌N / Y⭐️ 5 (4)
A$18,575
A$62
82%
222A$0✅❌✅N / Y⭐️ 4.5 (26)
A$48,259
A$135
97%
221A$21✅❌❌Y / Y⭐️ 5 (241)
A$31,711
A$133
65%
233A$0✅❌❌N / N⭐️ 5 (18)
A$66,532
A$230
79%
221A$0✅❌❌Y / Y⭐️ 4.5 (19)
A$58,341
A$165
96%
222A$35✅❌❌N / Y⭐️ 5 (62)
A$48,045
A$130
100%
222A$32✅❌❌N / Y⭐️ 5 (113)
A$79,942
A$295
74%
22.51A$0✅❌❌N / Y⭐️ 5 (8)
A$41,866
A$216
53%
222A$0✅✅❌N / Y⭐️ 0 (2)
A$43,264
A$138
85%
222A$14✅❌❌N / Y⭐️ 5 (28)
A$31,363
A$143
60%
222A$0✅❌❌N / N⭐️ 4.5 (83)
A$46,452
A$136
93%
222A$0✅❌❌N / N⭐️ 4.5 (64)
A$28,099
A$94
82%
222A$0✅❌❌N / N⭐️ 5 (3)
A$53,128
A$146
99%
222A$25✅❌❌N / Y⭐️ 4.5 (117)
A$85,101
A$314
74%
221A$0✅❌❌N / Y⭐️ 0 (1)
A$109,104
A$351
85%
221A$0✅❌❌N / Y⭐️ 5 (60)
A$36,921
A$127
79%
222A$8✅❌❌N / Y⭐️ 4.5 (41)
A$41,934
A$121
95%
22.52A$0✅❌❌N / Y⭐️ 5 (149)
A$30,167
A$84
98%
232A$0✅❌❌N / Y⭐️ 5 (18)
A$75,643
A$279
74%
22.51A$0✅❌❌Y / Y⭐️ 4.5 (6)
A$35,128
A$171
56%
221A$0✅✅❌N / Y⭐️ 0 (0)
A$45,658
A$167
74%
233A$29✅❌❌Y / Y⭐️ 5 (21)
A$29,389
A$87
92%
221A$0✅❌❌N / N⭐️ 5 (21)
A$31,532
A$141
60%
221A$30✅❌✅Y / Y⭐️ 5 (50)
A$93,137
A$335
76%
221A$0✅✅❌N / Y⭐️ 0 (0)
A$23,638
A$117
55%
22.52A$0✅❌❌N / Y⭐️ 4.5 (15)
A$31,706
A$163
53%
224A$0✅❌✅N / Y⭐️ 4 (9)
A$65,236
A$229
78%
232A$0✅✅❌N / Y⭐️ 4 (13)
A$31,894
A$105
82%
223A$25✅❌✅Y / N⭐️ 4.3 (7)
A$50,025
A$157
87%
22.51A$0✅✅❌N / Y⭐️ 5 (20)
A$28,471
A$90
86%
222A$0✅❌✅N / N⭐️ 4.5 (4)
A$83,376
A$230
99%
222A$0✅❌❌N / Y⭐️ 5 (24)
A$87,887
A$248
97%
222A$0✅❌❌N / Y⭐️ 5 (3)
A$106,130
A$317
91%
221A$25✅❌✅N / Y⭐️ 4.8 (38)
A$65,341
A$198
90%
223A$0✅❌❌N / N⭐️ 4.5 (68)
A$54,596
A$159
94%
221A$0✅❌❌N / Y⭐️ 5 (74)

Return Metrics

347.14% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)A$18,110A$36,220A$54,331A$72,441A$90,551A$181,103A$543,311
Revenue AppreciationA$0A$0A$0A$0A$0A$0A$0
Home EquityA$0A$0A$0A$0A$0A$0A$0
Down PaymentA$0A$0A$0A$0A$0A$0A$0
Property AppreciationA$0A$0A$0A$0A$0A$0A$0
Total ReturnA$18,110A$36,220A$54,331A$72,441A$90,551A$181,103A$543,311

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

347.14%

Payback Period Days

105

Return on Investment

347.14%

property-location

Jl. Bali Cliff Bali

2 bed • 1.5 bath • 4 guests

A$50,634

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$136/night at 71% occupancy.Projected nightly rate is A$178/night at 78% occupancy.

Top 61% of comparables

Top 36% 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.

A$50,561

Avg annual revenue

78%

Avg occupancy rate

A$177

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

A$15k

A$45k

A$75k

A$110k

Sign up to see the data on 40 all comparables

A$18,110

Profit

Revenue

A$50,634

Operating Expenses

A$15,724

Operating Income

A$34,910

Net Effective Rent

A$16,800

Profit (Cash Flow)

A$18,110

A$5,217

Cash Investment

Renos & Furnishing

A$5,058

Setup Costs

A$159

Total

A$5,217

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

347.14%

Payback Period Days

105