BNBCalc Short Term Rental Investment Analysis Jl. Temu Dewi, , Bali, 80361

2 bed • 1 bath • 4 guests • $177,000

BNB

Calc

Annual Revenue

$52,873

Profit (Cash Flow)

$39,622

Cap Rate

22.9%

Annual Revenue

$52,873

AirDNA projects $100/night at 63% occupancy ($23,010). Airbtics projects $188/night at 77% occupancy ($52,872). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,018	$53,961	$79,853	$109,485
Occupancy	73%	82%	91%	97%
Nightly Rate	$119	$179	$238	$306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2br Minimalist Villa in Uluwatu	$23,190	$88	72%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 4.8 (25)
2 Bedroom Villa in Uluwatu	$29,470	$132	61%	2	0	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (31)
Villa Lumi Bali 2Br Private Pool	$59,292	$180	90%	2	3	1	$0	✅	❌	✅	N / Y	⭐️ 4.7 (3)
Cozy Boho Style Villa, close to Bingin.	$23,293	$86	74%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 4.8 (50)
2br Townhouse Loft in Uluwatu	$25,898	$116	61%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 4.8 (27)
Villa Marlo ~ Uluwatu	$38,632	$106	99%	2	2	3	$16	✅	✅	❌	N / Y	⭐️ 5 (37)
Two Bedroom Garden Pool Villa In Uluwatu	$18,845	$271	19%	2	2	1	$0	✅	✅	❌	N / Y	⭐️ 0 (0)
Beautiful Comfy 2BR Villa Quiet Condo Uluwatu	$18,080	$65	76%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Uluwatu Two Bedroom Villa with pool	$17,303	$63	74%	2	2	1	$16	✅	❌	❌	N / Y	⭐️ 4.6 (17)
Immensely private pool villa living nearby Uluwatu	$22,977	$73	86%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 5 (44)
Modern Bingin beach villa with roof top terrace	$66,517	$233	78%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 4.6 (46)
A Mediterranean Gem in Tropical Uluwatu	$56,360	$177	87%	2	3	1	$0	✅	❌	❌	N / Y	⭐️ 5 (33)
New Villa MACA Bali Uluwatu	$46,116	$168	75%	2	3	2	$0	✅	❌	❌	N / N	⭐️ 4.8 (38)
Modern 2BR Villa near Bingin Beach, Uluwatu	$91,793	$285	88%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (13)
[BRAND NEW] 2BR w/ private pool at Uluwatu	$44,381	$141	86%	2	2	28	$0	✅	❌	❌	N / Y	⭐️ 4.2 (13)
Luxury Villa w Big Pool Near beaches and cafés!	$51,181	$152	92%	2	3	3	$0	✅	❌	❌	N / Y	⭐️ 4.7 (91)
Panorama Villa Uluwatu 2 Bedroom	$31,417	$232	37%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.8 (13)
The Ocean View Luxury Villa, unit Noble Lot 8	$18,446	$90	56%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.4 (33)
A Modern Mediterranean Haven with Rooftop Views	$51,240	$175	80%	2	3	1	$0	✅	❌	❌	N / Y	⭐️ 4.9 (35)
Beautiful 2BR Villa near Bingin Beach, Uluwatu	$85,264	$256	91%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.9 (16)
Luxurious 2BR Villa Near Bingin Beach, Uluwatu	$107,926	$304	97%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Secluded 2BR Villa near Bingin Beach, Uluwatu	$104,731	$295	97%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 4.5 (16)
Charming Ungasan Villa: Private Pool & Beach Close	$25,371	$90	75%	2	2	3	$39	✅	❌	✅	N / Y	⭐️ 4.5 (31)
Luxurious 2 bedroom villa at Dreamland	$33,504	$199	46%	2	3	2	$0	✅	❌	❌	N / Y	⭐️ 4.5 (12)
Santina: Hidden tropical retreat w/pool in Bingin	$98,341	$277	97%	2	3	1	$0	✅	❌	❌	N / Y	⭐️ 4.8 (18)
Azure Pool Villa 8 mins to Padang Padang Beach	$55,032	$179	84%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.7 (12)
NEW Bingin Luxe surf villa Tide Villas	$76,040	$207	100%	2	2	2	$22	✅	❌	❌	N / Y	⭐️ 5 (35)
La Grace: A Hidden Paradise in Tranquil Uluwatu	$60,284	$181	91%	2	3	1	$0	✅	❌	❌	N / Y	⭐️ 5 (2)
Stylish Villa close to beaches	$53,326	$155	94%	2	3	3	$0	✅	❌	✅	N / Y	⭐️ 4.2 (6)
Ocean Views, Uluwatu / 2BD 2BA / Surf / Pool / FUN	$93,000	$330	77%	2	2	3	$0	✅	❌	❌	N / N	⭐️ 5 (3)
2 Bedroom Villa Oasis in Bingin	$109,851	$349	86%	2	3	3	$0	✅	❌	❌	N / Y	⭐️ 4.8 (11)
Luxurious Balinese Style 2 BR Villa in Uluwatu	$75,170	$326	63%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 5 (2)
New private Villa BAYA Bali, Uluwatu	$68,120	$198	94%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 4.8 (16)
Beautiful 2BR Villa with Pool near Dreamland Beach	$54,695	$156	94%	2	1	2	$25	✅	❌	❌	N / Y	⭐️ 4.5 (34)
Bestseller Tropical 2 BR Balinese Villa in Uluwatu	$44,418	$328	37%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Tropical 2BR Villa near Bingin Beach, Uluwatu	$75,572	$232	89%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Modern 2BR Villa near Bingin Beach, Uluwatu	$72,146	$224	88%	2	1	2	$0	✅	❌	❌	N / Y	⭐️ 4.5 (8)
2br Loft Villa in Uluwatu	$34,101	$121	77%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 4.5 (17)
The View Villa+Clubhouse(Gym, Pool,Garden)@Uluwatu	$26,601	$92	79%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 4 (1)
Ocean Hill 2 Bedroom Villa #2	$27,927	$218	35%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (9)

Return Metrics

21.73% 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)	$39,621	$79,243	$118,865	$158,487	$198,109	$396,219	$1,188,657
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$177,000	$177,000	$177,000	$177,000	$177,000	$177,000	$177,000
Property Appreciation	$3,540	$7,150	$10,833	$14,590	$18,422	$38,762	$143,611
Total Return	$220,161	$263,394	$306,699	$350,078	$393,531	$611,981	$1,509,268

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.73%

Cap Rate

22.88%

Return on Investment

23.67%

Jl. Temu Dewi Bali, 80361

2 bed • 1 bath • 4 guests

Purchase Price

260

Airbnb Investor Score

$39,621

Annual Profit

22.9%

Cap Rate

21.7%

Cash on Cash

$52,873

Annual Revenue

BNBCalc predicts this property will get $188 per night with 77% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$52,896

Avg annual revenue

77%

Avg occupancy rate

$188

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

$15k

$45k

$80k

$110k

$39,622

Profit

Revenue

$52,873

Operating Expenses

$12,366

Operating Income

$40,507

Mortgage & Taxes

$885

Profit (Cash Flow)

$39,622

$182,310

Cash Investment

Down Payment

$177,000

Renos & Furnishing

Closing Costs

$5,310

Total

$182,310

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.73%

Cap Rate

22.88%

Return on Investment

23.67%