BNBCalc Short Term Rental Investment Analysis Jl. Nusa Dua, , Bali,

1 bed • 1 bath • 2 guests • $150

BNB

Calc

Annual Revenue

$17,879

Profit (Cash Flow)

$8,305

Cap Rate

5541.6%

Annual Revenue

$17,879

AirDNA projects $65/night at 53% occupancy ($12,582). Airbtics projects $89/night at 55% occupancy ($17,878). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,889	$17,556	$28,771	$54,708
Occupancy	30%	60%	72%	90%
Nightly Rate	$53	$79	$108	$165

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	$21,137	$77	75%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (1)
1BR Mana Villa with Pool View \| Nusa Dua	$8,432	$72	32%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Tranquil Comfort Villa 5, Nusa Dua	$7,086	$88	22%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (1)
Open-plan apartment "Pondok Ram"	$5,263	$20	71%	1	1	3	$11	❌	❌	✅	N / N	⭐️ 5 (46)
1BR Pool View Family Mana Villa \| Nusa Dua	$6,470	$68	26%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Charming One Bedroom Private Pool Villa - Nusa Dua	$18,406	$107	47%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (17)
Nusa Dua Beach \| Aku \| Dream Mezzanine	$21,122	$79	72%	1	1.5	3	$20	✅	❌	❌	N / Y	⭐️ 5 (67)
Modern 1BR Villa for a Stylish Stay - Nusa Dua	$9,882	$108	25%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (4)
GuestHouse Mumbul 777,cozy place and comfortable	$4,831	$20	66%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (32)
Nusa Dua Beach \| Kamu \| Dream Mezzanine	$19,154	$72	71%	1	1.5	3	$20	✅	❌	❌	N / Y	⭐️ 5 (63)
1BR Entire House at Kampial Nusa Dua	$10,212	$31	90%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (7)
1BR Private Villa With Jacuzzi in Nusa Dua	$13,173	$59	61%	1	1	20	$0	✅	✅	❌	N / Y	⭐️ 4 (9)
1BR Villa B32 w/Jakuzzi \| Mana Complex \| Nusa Dua	$21,126	$78	74%	1	1	1	$0	❌	✅	✅	N / N	⭐️ 0 (0)
Villa Alexa	$15,722	$59	72%	1	1	1	$9	✅	❌	❌	N / N	⭐️ 5 (9)
1 bedroom private pool villa	$11,266	$171	18%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 0 (0)
Nusa Dua Beach \| The Mezz \| Dream Mezzanine	$19,857	$90	59%	1	1.5	3	$21	✅	❌	❌	N / Y	⭐️ 5 (13)
Villa Esprit Relaxation 28m2 terrasse et breakfast	$5,904	$35	46%	1	1	2	$6	✅	❌	✅	N / Y	⭐️ 5 (9)
1BR Entire House Nusa Dua Bali	$10,666	$31	94%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Serene 1BR 1BA Villa in Bali w/TV, Wi-fi & Pool	$10,798	$50	59%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
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)
Stayme_bali	$5,929	$108	15%	1	2	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
103 apartment nusa dua area by pigeon	$6,940	$24	79%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
Monthly Promo 1BR Private Nusa Dua Hideaway	$26,352	$80	90%	1	1	20	$0	❌	❌	❌	N / Y	⭐️ 4.5 (4)
1BR Villa with Jacuzzi \| Mana Villas \| Nusa Dua	$21,532	$111	53%	1	1	1	$0	✅	✅	✅	N / N	⭐️ 0 (0)
Ocean View Private Villa In Nusa Dua	$12,683	$165	21%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
AMI's Villa	$9,128	$43	58%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
One Bedroom Villa with Pool Access in Nusa Dua	$11,458	$101	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)
Tranquil Getaway near Beach Perfect for Relaxation	$26,981	$97	76%	1	1	28	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Dancing Jefna Uno - 1BR Publicpool	$18,975	$54	96%	1	1	7	$0	✅	❌	❌	N / N	⭐️ 4.5 (3)
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)
Amazing 1BRoom with Private Pool in Nusa Dua Bali	$10,773	$128	23%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Beautiful Ocean View Private Villa	$7,332	$167	12%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 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	$8,532	$37	63%	1	1	30	$0	❌	❌	❌	Y / N	⭐️ 5 (5)

Return Metrics

384.56% 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)	$8,304	$16,609	$24,914	$33,219	$41,523	$83,047	$249,143
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119	$119	$119	$119	$119	$119	$119
Down Payment	$30	$30	$30	$30	$30	$30	$30
Property Appreciation	$3	$6	$9	$12	$15	$32	$121
Total Return	$8,457	$16,765	$25,073	$33,381	$41,689	$83,230	$249,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

384.56%

Cap Rate

5,541.59%

Return on Investment

384.8%

Jl. Nusa Dua Bali

1 bed • 1 bath • 2 guests

Purchase Price

50603

Airbnb Investor Score

$8,304

Annual Profit

5541.6%

Cap Rate

384.6%

Cash on Cash

$17,879

Annual Revenue

BNBCalc predicts this property will get $89 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

$15,958

Avg annual revenue

55%

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

$8,305

Profit

Revenue

$17,879

Operating Expenses

$9,566

Operating Income

$8,312

Mortgage & Taxes

Profit (Cash Flow)

$8,305

$2,160

Cash Investment

Down Payment

$30

Renos & Furnishing

$2,125

Closing Costs

Total

$2,160

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

384.56%

Cap Rate

5,541.59%

Return on Investment

384.8%