BNBCalc Short Term Rental Investment Analysis Ocean Drive, Shaka's Rock, Ballito, South Africa

5 bed • 3 bath • 10 guests • $255,000

BNB

Calc

Annual Revenue

$61,595

Profit (Cash Flow)

$30,564

Cap Rate

17.3%

Annual Revenue

$61,595

AirDNA projects $179/night at 45% occupancy ($29,420). Airbtics projects $272/night at 62% occupancy ($61,594). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,497	$53,906	$93,797	$144,860
Occupancy	46%	60%	72%	94%
Nightly Rate	$192	$243	$351	$415

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NOMAX BEACH HOUSE. Ballito/Chakas Rock-beachfront	$84,649	$413	56%	5	5.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (64)
4 Bedroom House and 2 Bedroom cottage Beach KTL1	$86,237	$374	63%	6	5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 4 Bedroom Apartment	$88,767	$241	100%	4	2.5	7	$16	✅	❌	❌	Y / Y	⭐️ 5 (14)
Les Dauphine 3 - Premier Beach Front Apartment	$49,805	$189	72%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
23 Martinique	$56,289	$254	58%	4	3	1	$69	✅	❌	❌	Y / Y	⭐️ 0 (0)
Penthouse with amazing sea view	$29,372	$186	43%	4	3	2	$13	✅	❌	❌	Y / Y	⭐️ 5 (8)
Simbithi Nest Ballito: 8 sleeper apartment	$40,437	$269	41%	4	3.5	2	$13	✅	❌	❌	Y / Y	⭐️ 5 (133)
STARFISH CHALET	$25,597	$107	65%	4	3	3	$16	✅	❌	✅	Y / N	⭐️ 4.5 (39)
Modern 4 bedroom penthouse overlooking the Ocean	$25,365	$168	40%	4	4	3	$35	❌	❌	❌	Y / Y	⭐️ 5 (12)
Exclusive Simbithi apartment	$71,326	$348	56%	4	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Beachfront Apartment in Secure Estate with Seaview	$36,780	$123	81%	4	3	2	$32	✅	❌	❌	Y / Y	⭐️ 5 (69)
Simbithi Eco Estate House	$170,716	$458	100%	4	3.5	4	$88	✅	❌	❌	Y / Y	⭐️ 5 (12)
Salties Villa (direct beach front property)	$32,647	$223	40%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (73)
Luxury Beach Villa	$39,478	$234	46%	4	4	2	$27	✅	❌	❌	Y / Y	⭐️ 5 (107)
Ocean View Apartment in Ballito	$29,112	$194	41%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (37)
Oceans Paradise	$134,863	$392	94%	5	5.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (36)
Stunning Beach front Home - No loadshedding	$59,449	$239	67%	4	4	4	$27	✅	❌	❌	Y / N	⭐️ 5 (15)
The Villas No.4 (Direct Beach Access)	$38,437	$178	59%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (56)
Ballito Simbithi Golf & Eco Estate - Ilanga 7	$47,295	$205	60%	4	3.5	5	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
48 Long Island	$25,419	$89	74%	4	2	4	$68	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Sunrise Beach Villa @26Perissa Santorini	$80,648	$267	82%	4	4	3	$36	✅	❌	❌	Y / Y	⭐️ 5 (50)
Simbithi Eco Estate Home	$126,809	$349	98%	4	3.5	5	$53	✅	❌	❌	Y / N	⭐️ 4.5 (10)
Santorini Beach Dune Family Villa	$54,788	$247	60%	5	3.5	3	$53	✅	❌	❌	Y / Y	⭐️ 4.5 (151)
Casa Bentley, Umvumvu Drive, Simbithi Estate	$122,822	$357	94%	5	5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
The Sea House, Beachfront Apartment	$68,515	$312	60%	5	4.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Beverley Homestead - Simbithi Botanical Gardens	$100,006	$414	66%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
17 Tamboti, Simbithi Eco Estate	$42,317	$246	47%	4	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ballito. 4 bed Luxury Villa with pool. Simbithi.	$120,385	$500	65%	4	4.5	4	$101	✅	❌	✅	Y / Y	⭐️ 5 (14)
Beachfront Condo with Incredible Sea Views	$88,338	$431	56%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Heaven-On-Simbithi (8-Sleeper)	$51,928	$218	64%	4	2	2	$27	✅	❌	❌	Y / Y	⭐️ 4 (3)
Chakas On The Beach	$16,516	$118	38%	4	2.5	3	$19	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Fabulous Beach House with Magnificent Ocean Views	$41,814	$284	40%	5	3	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (60)
Long Island 11 (Family Only)	$27,084	$185	40%	4	2	4	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Spectacular sea views and beach access	$44,112	$194	62%	4	3	2	$27	✅	❌	❌	Y / Y	⭐️ 5 (25)
Beach Paradise Full aircon NO Load-shedding*	$54,753	$170	88%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (137)
1 Crayfish, Salt Rock Dolphin Coast - South Africa	$61,728	$319	52%	5	5	2	$77	✅	❌	❌	Y / Y	⭐️ 5 (74)
Green vista	$46,730	$228	56%	4	3	3	$0	❌	❌	❌	N / N	⭐️ 5 (5)
⑿ Breathtaking Sea Views ☼ Beachfront ⛱ Serviced ⛱	$55,373	$209	72%	4	2	3	$30	✅	❌	❌	Y / Y	⭐️ 5 (223)
Ocean Breeze-5 star rated, family home, sea views.	$161,280	$615	71%	4	3	4	$51	✅	❌	❌	Y / Y	⭐️ 5 (35)

Return Metrics

44.8% 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)	$30,563	$61,127	$91,691	$122,254	$152,818	$305,636	$916,910
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$203,999	$203,999	$203,999	$203,999	$203,999	$203,999	$203,999
Down Payment	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000
Property Appreciation	$7,650	$15,529	$23,645	$32,004	$40,614	$87,698	$363,951
Total Return	$293,213	$331,656	$370,336	$409,259	$448,433	$648,335	$1,535,862

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.8%

Cap Rate

17.31%

Return on Investment

61.28%

Ocean Drive Ballito, KwaZulu-Natal

5 bed • 3 bath • 10 guests

Purchase Price

242

Airbnb Investor Score

$30,563

Annual Profit

17.3%

Cap Rate

44.8%

Cash on Cash

$61,595

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 45% occupancy.Projected nightly rate is $272/night at 62% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$64,259

Avg annual revenue

62%

Avg occupancy rate

$272

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

$65k

$115k

$170k

$30,564

Profit

Revenue

$61,595

Operating Expenses

$17,431

Operating Income

$44,163

Mortgage & Taxes

$13,600

Profit (Cash Flow)

$30,564

$68,214

Cash Investment

Down Payment

$51,000

Renos & Furnishing

$9,564

Closing Costs

$7,650

Total

$68,214

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.8%

Cap Rate

17.31%

Return on Investment

61.28%