BNBCalc.com Investment Analysis Report of Long St, Cape Town City Centre, Cape Town, 8000, South Africa

4 bed • 3.5 bath • 8 guests • $4,000,000

BNB

Calc

Return Metrics

-25.66% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-25.66%

Cap Rate

0.77%

Return on Investment

-8.55%

Annual Revenue

$50,521

AirDNA projects $247/night at 56% occupancy ($50,520).

User selected values for this report: 56.00000000000001% occupancy rate, $247 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,637

Annual Expenses

$19,648

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,121

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$421

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

property-location

Long St Cape Town, Western Cape, 8000

4 bed • 3.5 bath • 8 guests

$50,521

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-25.66%

Cap Rate

0.77%