BNBCalc Short Term Rental Investment Analysis Rum Point Drive, Rum Point, Cayman Islands

2 bed • 2 bath • 4 guests • $1,125,000

BNB

Calc

Annual Revenue

$166,223

Profit (Cash Flow)

$55,045

Cap Rate

11.6%

Annual Revenue

$166,223

AirDNA projects $380/night at 53% occupancy ($73,560). Airbtics projects $435/night at 67% occupancy ($106,450). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $615 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,269	$91,121	$168,232	$214,183
Occupancy	59%	69%	74%	80%
Nightly Rate	$300	$358	$615	$720

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated Rum Point 2 Bed Beachfront Condo w/ pool	$76,307	$308	66%	2	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Quaint Beachfront Condo Enjoy The Tropical Breeze	$72,138	$270	73%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Kai Tana by Grand Cayman Villas	$135,445	$720	51%	2	2	5	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Beautiful oceanfront condo in peaceful North Side	$126,878	$364	94%	2	2	2	$149	✅	✅	❌	Y / Y	⭐️ 5 (57)
Nature's View: Pools of the Kai #2	$200,774	$558	98%	2	2	3	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (123)
Pools of the Kai #11 by Grand Cayman Villas	$172,197	$632	74%	2	2	4	$145	✅	❌	❌	Y / Y	⭐️ 5 (6)
Tranquil beach retreat The Nest, Rum Point Drive	$57,631	$240	60%	2	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Retreat 22 - Truly Your Home Away From Home!	$55,967	$254	57%	2	3	5	$120	✅	❌	❌	Y / Y	⭐️ 5 (1)
Sea Lodges - Cayman Kai	$98,982	$345	76%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
SeaRendipity oceanfront unit. Beach & snorkeling!	$66,210	$270	67%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Retreat At Rumpoint Unit 19	$61,640	$377	42%	2	3	4	$135	✅	❌	❌	Y / Y	⭐️ 0 (0)
The Retreat #20 Two Bedroom Ocean/Beach View Condo	$82,989	$296	76%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (1)
Moonlight Kai - Kaibo Yacht Club Phase 2	$83,280	$301	75%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (44)
Colonial Kai Waterfront Condo at Kaibo Kai	$100,076	$339	80%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (10)
Kaibo Kai Hacienda B-5 condo w/ Pool in Rum Point	$91,333	$340	73%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
7 Up Condo at Scenic Kaibo Kai w/ Beach & Pool	$84,631	$349	66%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (4)
Korner Kai: Waterfront Condo in Cayman Kai	$89,977	$326	75%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (41)
Starfish Paradise Beachfront Condo	$81,663	$307	72%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (105)
Seaside Condo at Kaibo near RumPoint	$69,469	$405	44%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (2)
Pools of the Kai #10 by Grand Cayman Villas	$192,105	$726	72%	2	2	4	$145	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Pools of the Kai #6 by Grand Cayman Villas	$183,660	$726	69%	2	2	4	$145	✅	❌	❌	Y / Y	⭐️ 5 (24)
Starfish Kai by Grand Cayman Villas	$130,664	$573	62%	2	2	4	$145	✅	✅	❌	Y / Y	⭐️ 5 (8)
Newly Renovated 2 Bed Beachfront Condo w/Pool+Hot	$125,880	$550	61%	2	2	3	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (18)
Beachfront Kaibo Condo	$113,376	$404	74%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (21)
SeaBreeze Retreat 17	$71,469	$285	68%	2	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (7)
Dream Kai Island House #15	$67,380	$304	60%	2	2.5	5	$130	✅	❌	❌	Y / Y	⭐️ 5 (21)
"Mai Kai" Recently renovated Oceanfront Condo	$85,655	$269	87%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (24)
Kailua by Grand Cayman Villas	$135,800	$625	59%	2	2	4	$175	✅	✅	❌	Y / Y	⭐️ 5 (20)
Kai Kotch by Grand Cayman Villas	$151,410	$615	67%	2	2	5	$125	✅	❌	❌	Y / Y	⭐️ 5 (4)
Seaside Dreams by Grand Cayman Villas	$161,086	$617	71%	2	2	5	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Sweetie Kai by Grand Cayman Villas	$118,307	$615	52%	2	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
Luxury Oceanfront Villa -Kaibo Yacht Club Phase II	$69,763	$352	51%	2	2	3	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
Whispering Kai: beach home on Bio Bay, Cayman Kai	$115,099	$442	71%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Seaside Serenity at Cayman Kai	$58,074	$298	52%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (46)
Beautiful Beachfront Condo, Cayman Kai / Rum Point	$105,533	$389	74%	2	2	4	$145	✅	✅	✅	Y / Y	⭐️ 5 (5)
Pools of the Kai #3 by Grand Cayman Villas	$185,498	$722	70%	2	2	4	$145	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Beachfront Coco Sands - 2 bed condo at Rum Point	$73,243	$263	75%	2	2	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (18)
Beach & Pool in 2BR secluded condo at Rum Point	$83,015	$257	88%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (23)
Deja Blu by Grand Cayman Villas	$113,652	$616	50%	2	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (2)
Rum Point Resort #207 2BR Standard	$134,692	$783	47%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

20.75% 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)	$55,044	$110,089	$165,133	$220,178	$275,223	$550,446	$1,651,339
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$900,000	$900,000	$900,000	$900,000	$900,000	$900,000	$900,000
Down Payment	$225,000	$225,000	$225,000	$225,000	$225,000	$225,000	$225,000
Property Appreciation	$33,750	$68,512	$104,317	$141,197	$179,183	$386,905	$1,605,670
Total Return	$1,213,794	$1,303,601	$1,394,451	$1,486,376	$1,579,406	$2,062,352	$4,382,009

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.75%

Cap Rate

11.63%

Return on Investment

37.64%

Rum Point Drive Rum Point, North Side

2 bed • 2 bath • 4 guests

Purchase Price

118

Airbnb Investor Score

$55,044

Annual Profit

11.6%

Cap Rate

20.8%

Cash on Cash

$166,223

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $380/night at 53% occupancy.Projected nightly rate is $435/night at 67% occupancy.

Occupancy Rate

Top 31% 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.

$107,073

Avg annual revenue

67%

Avg occupancy rate

$435

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

$55k

$105k

$150k

$200k

$55,045

Profit

Revenue

$166,223

Operating Expenses

$35,289

Operating Income

$130,934

Mortgage & Taxes

$75,889

Profit (Cash Flow)

$55,045

$265,250

Cash Investment

Down Payment

$225,000

Renos & Furnishing

$6,500

Closing Costs

$33,750

Total

$265,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.75%

Cap Rate

11.63%

Return on Investment

37.64%