BNBCalc Short Term Rental Rental Arbitrage Analysis Miyajima - Miyajimaguchi, , ,

3 bed • 2 bath • 6 guests • ¥0

BNB

Calc

Annual Revenue

¥5,607,820

Profit (Cash Flow)

¥223,892

Cash on Cash Return

23.2%

Annual Revenue

¥5,607,820

Airbtics projects ¥17,752/night at 65% occupancy ($4,214,582). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, ¥18,498 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	¥2,789,670	¥4,006,234	¥6,050,749	¥8,627,389
Occupancy	53%	61%	83%	90%
Nightly Rate	¥13,725	¥16,410	¥18,498	¥24,764

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relax in comfortable home explore city with ease	¥4,852,683	¥15,216	79%	3	1	1	¥14,769	❌	❌	❌	Y / Y	⭐️ 5 (49)
時間を忘れる貸別荘オールブルー	¥8,496,260	¥40,726	57%	3	1	1	¥0	❌	❌	✅	Y / Y	⭐️ 5 (12)
宮島・広島へ抜群のアクセス！駐車場１台無料！市街地なのに落ち着ける、一棟貸の隠れ宿。	¥3,072,963	¥9,995	84%	3	1	1	¥0	❌	❌	❌	Y / N	⭐️ 5 (41)
HG11 Cozy 3bedroom 12+10min train+boat to Miyajima	¥2,830,396	¥14,321	54%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (6)
HG12 Large 3 bdrm 12+10min train+boat to Miyajima	¥3,669,087	¥17,902	56%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
HG21 Spacious 3 br 12+10min train+boat to Miyajima	¥2,987,781	¥14,321	57%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
HG31 Elegant 3br 12+10min train+boat to Miyajima	¥3,385,197	¥18,498	50%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
HG32 Cute 3br 12+10min train+boat to Miyajima	¥3,080,571	¥13,575	62%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (9)
HG41 Cute 3br apt 12+10min train+boat to Miyajima	¥3,283,605	¥14,470	62%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 0 (2)
HG42 Large 3br apt 12+10min train+boat to Miyajima	¥2,132,680	¥13,874	42%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (24)
IFVH Spacious 4 bedroom house 12min Miyajima ferry	¥6,615,396	¥34,759	52%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
貸切一軒家で過ごす特別な旅！宮島や錦帯橋観光に便利な4LDKの贅沢空間	¥9,909,892	¥36,102	75%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (25)
HG22 Lovely 3br 12+10min train+boat to Miyajima	¥4,750,196	¥17,305	75%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (70)
2BR house for up to 7 ppl with WIFI & 2 bicycles	¥4,142,883	¥17,305	60%	3	1.5	2	¥11,785	❌	❌	❌	Y / Y	⭐️ 5 (104)
古民家 BBQ 田舎農業体験スローライフ駐車8台無料！最大8人囲炉裏カラオケペット可栗八館	¥2,844,568	¥11,636	56%	3	1	1	¥11,785	❌	❌	✅	Y / Y	⭐️ 5 (15)
P203-Japanese and Western styles' Bedrooms!	¥2,411,349	¥7,161	87%	3	1	1	¥6,564	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
P204-10 minutes to the Peace Memorial Park! Enjoy!	¥2,877,984	¥8,354	90%	3	1	1	¥7,011	❌	❌	❌	Y / Y	⭐️ 4.5 (235)
Go91 Large 3BR apt near Peace Park. 10 Guests Max!	¥7,250,904	¥23,869	83%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (154)
7 minutes walk to Peace Memorial Park #701	¥5,208,776	¥15,813	90%	3	1.5	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (220)
7 minutes walk to Peace Memorial Park #601	¥5,110,615	¥15,515	90%	3	1.5	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (174)
7 minutes walk to Peace Memorial Park Marubeni1001	¥5,510,269	¥17,305	87%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (127)
3 Bedroom Japanese apartment for 11 people 201	¥5,559,499	¥18,946	72%	3	1	1	¥14,918	❌	❌	❌	Y / Y	⭐️ 5 (195)
YC31 Spacious 3 bedroom 1.3km Hiroshima Sta Peace	¥4,418,270	¥17,752	68%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
YC41 Large 3 bedroom 1.3km Hiroshima Sta	¥2,361,970	¥15,366	42%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
YC73 Nice 3 bedroom 1.3km Hiroshima Sta Peace Park	¥2,372,860	¥15,813	41%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
YC64 Simple 3 bedroom 1.3km Hiroshima Sta Peace Pa	¥2,306,326	¥13,128	48%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
YC54 Friendly 3 bedroom 1.3km Hiroshima Sta Miyaji	¥3,182,014	¥18,498	47%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (89)
YC53 Lovely 3 bedroom 1.3km Hiroshima Sta Miyajima	¥4,855,070	¥34,013	39%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
YC51 Elegant 3 bedroom 1.3km Hiroshima Sta Family	¥3,425,028	¥22,825	41%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
YC52 Stylish 3 bedroom 1.3km Hiroshima Sta Family	¥2,641,534	¥17,603	41%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (22)
YC71 Spacious 3 br apt! 1.3km from Hiroshima Sta.	¥4,832,096	¥22,377	59%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
YC42 Spacious 3 BDRM Apt 1.3km from Hiroshima Sta	¥4,363,670	¥22,079	54%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
YC33 Pretty 3 BDRM Apt 1.3km from Hiroshima Sta	¥3,843,777	¥16,410	64%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
YC44 Graceful 3 BDRM Apt 1.3km from Hiroshima Sta	¥3,863,469	¥17,305	61%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (41)
3min Hiroshima St up2 12 3bedrooms(6beds)+wifi#27	¥4,725,134	¥13,128	97%	3	1	1	¥5,370	❌	✅	❌	Y / Y	⭐️ 5 (301)
Riverside for group [Vira Rivière Hiroshima]	¥4,144,972	¥17,603	59%	3	1	1	¥10,741	❌	❌	❌	Y / Y	⭐️ 5 (40)
30sec Peacepark up2 10 spacious 3bed room+Wi-fi#21	¥4,724,686	¥13,277	96%	3	1	1	¥5,370	❌	❌	❌	Y / Y	⭐️ 4.5 (495)
Apt for 14 Ppl Great Location In a Quiet Area	¥2,961,973	¥9,995	70%	3	1	1	¥10,443	❌	❌	❌	Y / Y	⭐️ 5 (83)
穏やかな瀬戸内海で味わう体験と、ゆったり過ごせる広島・江田島の宿【Shiga house】	¥3,767,397	¥10,293	100%	3	1	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (8)
7 minutes walk to Peace Memorial Park #801	¥5,165,215	¥16,410	86%	3	1.5	1	¥0	❌	❌	❌	Y / Y	⭐️ 5 (294)

Return Metrics

23.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	¥223,892	¥447,784	¥671,676	¥895,568	¥1,119,460	¥2,238,920	¥6,716,760
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	¥223,892	¥447,784	¥671,676	¥895,568	¥1,119,460	¥2,238,920	¥6,716,760

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.17%

Payback Period Days

1576

Return on Investment

23.17%

Miyajima - Miyajimaguchi

3 bed • 2 bath • 6 guests

Monthly Rent

¥5,607,820

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is ¥17,752/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

¥4,198,475

Avg annual revenue

65%

Avg occupancy rate

¥17,771

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

¥2k

¥5k

¥7k

¥10k

¥223,892

Profit

Revenue

¥5,607,820

Operating Expenses

¥2,023,928

Operating Income

¥3,583,892

Net Effective Rent

¥3,360,000

Profit (Cash Flow)

¥223,892

¥966,091

Cash Investment

Renos & Furnishing

¥951,173

Setup Costs

¥14,918

Total

¥966,091

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

23.17%

Payback Period Days

1576