BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Jl. Pantai Berawa, , Bali,

3 bed β€’ 3 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$63,552

Profit (Cash Flow)

-$8,888

Cash on Cash Return

-198.6%

Annual Revenue

$63,552

AirDNA projects $283/night at 65% occupancy ($67,186). Airbtics projects $232/night at 75% occupancy ($63,552). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $232 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,479$60,172$89,401$125,578
Occupancy69%77%90%97%
Nightly Rate$167$212$269$351

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
Villa Ark 003 Berawa Beach Cangu (FattyLion Group)

No image available

$49,197
$143
94%
331$0βœ…βœ…βŒY / Y⭐️ 5 (14)
Incredible villa near Atlas beach club Berawa

No image available

$26,866
$116
61%
331$42βœ…βŒβŒN / Y⭐️ 5 (150)
Stylish Three Bedroom Villa Near Atlas Beach Club & Beach.

No image available

$34,446
$131
70%
331$42βœ…βŒβŒN / Y⭐️ 5 (136)
5min2Beach - Canggu Classic Elegance 3BR Villa

No image available

$41,688
$170
67%
331$0βœ…βŒβŒN / Y⭐️ 5 (45)
2BR Garden Family Villa 5 minutes to Berawa Beach

No image available

$51,291
$182
77%
321$0βœ…βŒβŒY / Y⭐️ 5 (7)
Discounted villa near Atlas beach club & beach

No image available

$29,151
$140
55%
331$42βœ…βŒβŒN / Y⭐️ 5 (120)
Private Villa in Canggu Berawa

No image available

$72,585
$230
86%
341$19βœ…βŒβŒN / Y⭐️ 5 (90)
Serenity Modern Villa Steps to Canggu Beach

No image available

$28,504
$132
59%
331$0βœ…βœ…βŒN / Y⭐️ 5 (4)
3 BR Villa in Canggu Near Beach

No image available

$78,858
$266
81%
331$0βœ…βŒβŒN / N⭐️ 5 (1)
Villa Pom Pom | Unique & Walking distance to beach

No image available

$94,538
$287
90%
332$0βœ…βŒβŒN / Y⭐️ 5 (84)
Elegant Designer's Villa Walk to FINNS Beach Club

No image available

$74,909
$211
97%
331$0βœ…βŒβŒN / Y⭐️ 5 (82)
Stylish 3BR Poolvilla 100m from Canggu beach THT

No image available

$53,802
$150
98%
331$0βœ…βŒβŒY / Y⭐️ 5 (117)
Cozy villa in best location

No image available

$56,162
$279
55%
33.51$0βœ…βœ…βŒN / Y⭐️ 0 (1)
BR3001 - 3 Bedroom walk to Beach, Finns/ Atlas

No image available

$74,415
$221
92%
332$0βœ…βŒβŒN / Y⭐️ 4.5 (7)
Luxury 3bd villa 5 min from Berawa beach

No image available

$86,962
$264
90%
332$0βœ…βŒβŒN / Y⭐️ 5 (86)
20% Off! Family Villa: Pool Table, Walk To Beach

No image available

$69,046
$245
77%
33.52$0βœ…βŒβŒN / Y⭐️ 5 (46)
20% Off! Family 3Bd Pool Table, Walk To Finns Club

No image available

$50,918
$188
74%
33.52$0βœ…βŒβŒN / Y⭐️ 4.5 (4)
20% Off! 3Bd6Pax: Pool Table Walk to Beach & Finns

No image available

$68,201
$242
77%
33.52$0βœ…βŒβŒN / Y⭐️ 5 (4)
Villa Kazz3 - 3BR amazing location

No image available

$37,058
$135
75%
332$0βœ…βŒβŒN / Y⭐️ 5 (32)
Villa Kazz2 - 3 bedroom amazing location

No image available

$37,588
$130
79%
331$0βœ…βŒβŒN / Y⭐️ 5 (30)
5min2Finn's Beach Club Heritage Harmony 3BR Villa

No image available

$50,970
$211
66%
331$0βœ…βŒβŒN / Y⭐️ 4.5 (22)
Bali Luxe Villa Beachfront Rooftop Sunsets

No image available

$99,644
$363
75%
33.52$0βœ…βœ…βŒY / Y⭐️ 5 (24)
Stylish 3BR Villa - Centrally Located in Berawa!

No image available

$104,248
$313
91%
333$0βœ…βŒβŒN / Y⭐️ 5 (69)
3-Bedroom Villa with Pool, Rooftop and Jacuzzi

No image available

$127,382
$452
77%
33.51$0βœ…βŒβœ…Y / N⭐️ 4.5 (3)
Luxury 3BR Villa Berawa Canggu, NEXT TO FINNS

No image available

$60,356
$230
71%
341$88βœ…βŒβŒY / Y⭐️ 4.5 (60)
3-Bedroom Munno Villa Canggu

No image available

$46,116
$350
36%
33.51$0βœ…βŒβŒN / Y⭐️ 5 (36)
Designer Luxury Bali Villa In Canggu 3min To Beach

No image available

$83,413
$227
100%
33.51$30βœ…βŒβŒN / Y⭐️ 5 (308)
3 Bedroom Villa With Pool | 6 Min Walk Finns Club

No image available

$32,735
$208
43%
332$0βœ…βŒβŒN / Y⭐️ 0 (1)
3BR Garden Family 5 minutes to Berawa Beach Villa

No image available

$59,248
$213
76%
321$0βœ…βŒβŒY / Y⭐️ 4.5 (11)
J Villa Canggu/seminyak 3 brm

No image available

$95,965
$285
92%
332$0βœ…βŒβŒN / Y⭐️ 5 (4)
Walk To FINNS Beach And Prime Location 3BR Villa

No image available

$26,718
$73
100%
332$0❌❌❌Y / Y⭐️ 4.8 (79)
Villa Marton - Luxury 3BR Near Finn’s Beach Club

No image available

$76,194
$259
80%
33.52$33βœ…βŒβŒN / Y⭐️ 5 (62)
3 Bedroom Villa Bali Vibe in Central Berawa canggu

No image available

$46,704
$158
80%
331$30βœ…βŒβŒN / Y⭐️ 5 (18)
Luxury 3BR Villa with 2 private pools + Jacuzzi

No image available

$157,562
$574
75%
331$0βœ…βœ…βŒY / Y⭐️ 4.2 (4)
Eco Beach Style Bali Villa In Canggu 3min To Beach

No image available

$76,325
$208
100%
33.51$30βœ…βŒβŒN / Y⭐️ 5 (280)
Private 3-Br villa, 5-min drive to Finn's & Beach

No image available

$56,742
$185
83%
33.51$55βœ…βŒβŒN / Y⭐️ 5 (22)
Spacious Vintage Luxe 3BR Private Villa in Canggu

No image available

$108,043
$410
72%
331$0βœ…βœ…βŒN / Y⭐️ 0 (0)
Stunning tropical 3bed Villa

No image available

$59,380
$208
78%
33.51$0βœ…βŒβŒY / Y⭐️ 5 (17)
3 Bedroom Villa With Pool | 6 Min Walk Finns Club

No image available

$34,346
$204
46%
332$0βœ…βŒβŒN / Y⭐️ 4.5 (3)

Return Metrics

-198.6% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,887-$17,775-$26,663-$35,550-$44,438-$88,877-$266,632
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-$8,887-$17,775-$26,663-$35,550-$44,438-$88,877-$266,632

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-198.6%

Payback Period Days

0

Return on Investment

-198.6%

property-location

Jl. Pantai Berawa Bali

3 bed β€’ 3 bath β€’ 6 guests

$63,552

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $283/night at 65% occupancy ($67,186.63). Airbtics projects $232/night at 75% occupancy ($63,552).

Top 63% of comparables

Top 41% 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.

$63,571

Avg annual revenue

75%

Avg occupancy rate

$232

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$65k

$110k

$160k

Sign up to see the data on 40 all comparables

-$8,888

Profit

Revenue

$63,552

Operating Expenses

$12,440

Operating Income

$51,112

Net Effective Rent

$60,000

Profit (Cash Flow)

-$8,888

$4,475

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$100

Total

$4,475

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-198.6%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service