BNBCalc Short Term Rental Investment Analysis Kao Kilo, Surasak, Si Racha District, Chon Buri, Thailand

1 bed • 1 bath • 3 guests • $50,000

BNB

Calc

Annual Revenue

$7,634

Profit (Cash Flow)

-$4,237

Cap Rate

-7.7%

Annual Revenue

$7,634

AirDNA projects $28/night at 49% occupancy ($5,011). Airbtics projects $38/night at 55% occupancy ($7,633). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, $38 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,620	$6,537	$11,639	$17,282
Occupancy	39%	57%	75%	84%
Nightly Rate	$25	$31	$42	$55

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[HotPromo]SeaFacingPool/WaterPlayground/Onsen_2F23	$5,375	$20	68%	1	1	1	$18	✅	✅	❌	Y / Y	⭐️ 5 (115)
Calm Hill & Onsen @ Si Racha	$8,236	$30	75%	1	1	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Mountain Heal & Onsen @ Si Racha	$8,655	$32	70%	1	1	4	$20	✅	✅	❌	Y / Y	⭐️ 5 (51)
SeaFacingPool/WaterPlayground/Onsen2F16	$6,903	$41	46%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
ready to live, enjoy accomodate	$8,105	$31	68%	1	1	2	$14	✅	✅	❌	Y / N	⭐️ 4.8 (9)
Plus Condo, City & Ocean View Sriacha Chonburi	$7,802	$27	78%	1	1	2	$14	✅	❌	❌	Y / Y	⭐️ 5 (34)
TARIKA HOUSE	$7,240	$43	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy condo with stunning view	$9,123	$27	92%	1	1	28	$11	✅	✅	❌	Y / Y	⭐️ 5 (20)
SeaView/SeaFacingPools/WaterPlayground/Onsen_8F127	$8,923	$53	46%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
SeaView/SeaFacingPools/WaterPlayground/Onsen_8F129	$6,148	$42	40%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (7)
G Condo	$4,808	$18	73%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 5 (12)
AP apartment unit 1	$2,614	$21	34%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (1)
【Monthly】[MALEE's HOME]~Living in Si Racha~	$8,234	$30	75%	1	1	30	$0	✅	✅	❌	Y / N	⭐️ 4.5 (14)
Seaview condo at Sriracha	$4,165	$25	44%	1	1	10	$27	✅	✅	❌	Y / Y	⭐️ 5 (10)
是拉差1床公寓(L6)	$6,180	$27	62%	1	1	5	$27	❌	❌	❌	Y / Y	⭐️ 0 (2)
@Home Sriracha near Koh Loy SeaView	$4,722	$30	43%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy room with serene mountain view (free onsen)	$8,089	$26	85%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Sea View room (35 sq.m) in downtown	$4,572	$19	64%	1	1	1	$10	❌	✅	❌	Y / Y	⭐️ 4.5 (32)
1 Bedroom in Center Sriracha	$6,559	$28	64%	1	1	7	$22	✅	❌	❌	Y / Y	⭐️ 5 (4)
Knightsbridge ocean, luxury condo in Si Racha	$10,723	$31	92%	1	1	5	$30	✅	✅	❌	Y / Y	⭐️ 5 (30)
PoolView/SeaFacingPools/WaterPlayground/Onsen7F120	$9,222	$45	56%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Lovely full furnished room in Si Racha.	$5,856	$20	80%	1	1	1	$14	✅	❌	❌	Y / Y	⭐️ 5 (12)
Cosy condo @center of Sriracha	$7,302	$25	78%	1	1	3	$11	✅	❌	❌	Y / Y	⭐️ 5 (30)
Ocean view apartment : Knightsbridge Sri Racha	$6,393	$42	40%	1	1	2	$27	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
舒適海景1床公寓(L9)	$3,514	$32	30%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
comfortable retreat	$4,611	$15	84%	1	1	30	$14	✅	✅	❌	Y / N	⭐️ 4.5 (8)
KnightBridge The Ocean : Sea view 1 bedroom	$6,924	$32	58%	1	1	4	$22	✅	✅	❌	Y / Y	⭐️ 5 (5)
1BR 55 Sq.M. Sriracha panoramic view city center	$7,113	$36	54%	1	1	20	$14	❌	❌	❌	Y / Y	⭐️ 0 (1)
55 near Aeon Mall Sriracha	$9,624	$25	100%	1	1	15	$14	✅	✅	❌	Y / Y	⭐️ 0 (0)
PoolView/SeaFacingPools/WaterPlayground/Onsen8F139	$9,736	$35	76%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Private Room+ฟรีMotorbike +Hi speed Wifi Sriracha	$3,554	$12	81%	1	1	15	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Dormy Residences - Sriracha Monthly Apartment	$10,538	$64	45%	1	1	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Apartment in Downtown Sriracha	$7,447	$55	37%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (2)

Return Metrics

-90.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,237	-$8,474	-$12,711	-$16,948	-$21,185	-$42,370	-$127,112
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	$1,500	$3,045	$4,636	$6,275	$7,963	$17,195	$71,363
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-90.38%

Cap Rate

-7.72%

Return on Investment

-58.38%

Kao Kilo Chang Wat Chon Buri

1 bed • 1 bath • 3 guests

Purchase Price

-318

Airbnb Investor Score

-$4,237

Annual Profit

-7.7%

Cap Rate

-90.4%

Cash on Cash

$7,634

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $28/night at 49% occupancy.Projected nightly rate is $38/night at 55% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$6,620

Avg annual revenue

55%

Avg occupancy rate

$38

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

$5k

$10k

$15k

-$4,237

Profit

Revenue

$7,634

Operating Expenses

$11,496

Operating Income

-$3,862

Mortgage & Taxes

$375

Profit (Cash Flow)

-$4,237

$3,188

Cash Investment

Down Payment

Renos & Furnishing

$3,188

Total

$3,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-90.38%

Cap Rate

-7.72%

Return on Investment

-58.38%