BNBCalc Short Term Rental Investment Analysis R711, Clarens, FS,

1 bed • 1 bath • 1 guests • $260,000

BNB

Calc

Annual Revenue

$10,409

Profit (Cash Flow)

-$15,258

Cap Rate

-0.5%

Annual Revenue

$10,409

Airbtics projects $57/night at 50% occupancy ($10,409). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $57 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,324	$10,604	$14,939	$18,385
Occupancy	39%	49%	60%	66%
Nightly Rate	$43	$58	$67	$75

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft Cubic, Domaine Sérénité	$9,333	$51	50%	1	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (56)
Meerkat Self catering Lodge, Clarens	$6,994	$39	49%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
God's gift Maceo	$6,767	$43	43%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (72)
Honeysuckle Rustic Unit with Free Breakfast!	$14,274	$65	60%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (55)
Beautiful Clarens studio with mountain views	$11,779	$66	48%	1	1	1	$8	❌	❌	❌	Y / Y	⭐️ 5 (26)
Gracie's Cottage	$16,192	$56	79%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (6)
Twogether self-catering	$7,719	$37	57%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (28)
Rooiberg View Clarens - Ada Unit	$10,439	$46	62%	1	0	1	$0	❌	❌	❌	N / Y	⭐️ 5 (11)
G&T Studio	$12,320	$51	66%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (147)
Cosy loft style apartment	$12,100	$87	38%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (101)
Rosemary	$15,436	$67	62%	1	0	1	$8	❌	❌	❌	N / Y	⭐️ 5 (37)
Moss Suite	$11,068	$56	54%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (24)
Calm Clarens Unit 3	$9,608	$75	35%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (5)
Calm Clarens Unit 2	$10,430	$75	38%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (6)
Clarens Villa Apartment	$14,824	$74	54%	1	1	2	$11	❌	❌	❌	N / N	⭐️ 5 (106)
Loft Room @ Craigrossie	$6,397	$23	76%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (576)
God's Gift Mattaniah	$8,184	$43	52%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (72)
Thisbe Wagon Clarens	$9,754	$65	41%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (11)
Amani Guest house	$4,450	$38	32%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (37)
Golden View: Square Roots Studio	$13,172	$59	61%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (93)
Clarens Studio Apartment	$14,142	$69	56%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (166)
Magenta - Gypsy Guesthouse Clarens	$5,351	$43	34%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (20)
Akzente, Alda's	$5,270	$40	36%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (131)
Mountain View Manor Couples Unit	$6,149	$60	28%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (35)
Mountain View Manor New Couples Unit	$6,478	$59	30%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 5 (7)
G&T Cottage	$18,207	$67	74%	1	1.5	2	$6	❌	❌	❌	N / Y	⭐️ 5 (219)
Lavender cottage	$13,583	$58	63%	1	1	1	$8	❌	❌	❌	N / Y	⭐️ 5 (16)
2-Rest Cottage A The Clarens Golf & Leisure Estate	$10,270	$61	46%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (19)
2-Rest Cottage B The Clarens Golf & Leisure Estate	$12,056	$61	54%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (30)
Hideaway Cottage on De Molen Farm	$14,296	$93	42%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (16)
Lovely open plan apartment.	$10,453	$42	68%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (32)
Forest Lane Unit 1	$18,754	$84	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Rooiberg View Clarens - Santa Unit	$9,091	$54	46%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Amani guest house	$5,073	$33	42%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (31)
Rooiberg View Clarens - Ann Unit	$9,882	$45	60%	1	0	1	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Oak Tree Cottage on De Molen Farm	$9,355	$71	36%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (59)
767 On The Ridge - Self Catering accommodation	$9,863	$55	49%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (61)
Delilah Camper Van	$6,137	$43	39%	1	1.5	1	$0	❌	❌	❌	N / N	⭐️ 5 (10)
Luxury Self catering Unit 3	$20,731	$96	59%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
Clarens 'Gazza' Pod	$9,591	$65	39%	1	1	1	$19	❌	❌	❌	N / N	⭐️ 5 (7)

Return Metrics

-24.22% 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)	-$15,257	-$30,515	-$45,773	-$61,031	-$76,289	-$152,578	-$457,736
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,662	$7,475	$11,442	$15,571	$19,869	$44,129	$207,999
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$48,205	$44,793	$41,778	$39,172	$36,991	$32,968	$173,352

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.22%

Cap Rate

-0.53%

Return on Investment

-6.02%

R711 Clarens, Free State

1 bed • 1 bath • 1 guests

Purchase Price

-104

Airbnb Investor Score

-$15,257

Annual Profit

-0.5%

Cap Rate

-24.2%

Cash on Cash

$10,409

Annual Revenue

BNBCalc predicts this property will get $57 per night with 50% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$10,649

Avg annual revenue

50%

Avg occupancy rate

$57

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

$5k

$10k

$15k

$20k

-$15,258

Profit

Revenue

$10,409

Operating Expenses

$11,801

Operating Income

-$1,392

Mortgage & Taxes

$13,866

Profit (Cash Flow)

-$15,258

$62,988

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$3,188

Closing Costs

$7,800

Total

$62,988

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.22%

Cap Rate

-0.53%

Return on Investment

-6.02%