BNBCalc Short Term Rental Investment Analysis Samui Moon Rd, Tambon Maret, จ.สุราษฎร์ธานี, 84310

3 bed • 3.5 bath • 8 guests • €320,000

BNB

Calc

Annual Revenue

€51,422

Profit (Cash Flow)

€18,886

Cap Rate

11.2%

Annual Revenue

€51,422

AirDNA projects €138/night at 73% occupancy ($36,830). Airbtics projects €180/night at 78% occupancy ($51,421). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, €180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,176	€46,885	€72,389	€122,831
Occupancy	70%	80%	89%	98%
Nightly Rate	€98	€159	€221	€341

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa EDEN Beach Front - Lamai	€43,884	€171	70%	3	1	2	€0	❌	❌	✅	N / N	⭐️ 5 (60)
Alisa Villa - Amazing pool villa - Lamai	€30,798	€107	78%	3	2	3	€63	✅	❌	✅	Y / N	⭐️ 4.5 (19)
Sacha Villa, piscine privée, plage 250m,3 chambres	€29,154	€80	99%	3	3	6	€38	✅	❌	❌	Y / Y	⭐️ 4.9 (103)
Samui Seaview Natural Rainforest Infin Pool Villa	€124,797	€517	66%	3	4	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Gati Villa - Seaview - Pool villa - Lamai	€79,117	€260	83%	3	3	3	€76	✅	❌	❌	N / Y	⭐️ 4.8 (17)
Einzigartige Pool Villa	€133,532	€392	93%	3	4	3	€0	✅	❌	❌	Y / N	⭐️ 0 (0)
Villa Sumalee 3br - Private Pool & Tropical Garden	€51,471	€167	84%	3	3	3	€38	✅	❌	❌	N / Y	⭐️ 5 (3)
Baan Seaview Holiday Villas (3 bedroom, Villa 3)	€19,323	€108	49%	3	2.5	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Villa Malo 3Br Infinity Pool & Panoramic Sea View	€74,257	€235	86%	3	2	3	€38	✅	✅	❌	Y / Y	⭐️ 4.5 (19)
Spacious family ocean view pool villa in Lamai	€26,012	€94	75%	3	3	2	€25	✅	❌	✅	Y / Y	⭐️ 5 (42)
Samui Holidays Résidence 3 - Seaview - Lamai	€28,044	€109	70%	3	3	3	€51	✅	❌	❌	N / Y	⭐️ 4.5 (24)
Villa Sabai, piscine privée, plage 250m,3 chambres	€28,924	€79	99%	3	2	5	€38	✅	❌	❌	Y / Y	⭐️ 5 (55)
Stunning ocean view Tropical villa	€44,342	€132	92%	3	6	3	€0	✅	✅	❌	Y / N	⭐️ 5 (1)
Starbay#21 3 Bedroom Lamai Beach	€19,552	€87	61%	3	2	3	€18	✅	❌	❌	N / N	⭐️ 5 (34)
⭐️⭐️Cozy 3 Beds Pool Villa Lamai⭐️⭐️	€17,909	€68	71%	3	3	4	€30	✅	❌	❌	N / Y	⭐️ 4.5 (35)
Cozy 3 bedroom pool bill in Lamai	€52,040	€355	40%	3	3	2	€0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Emma Villa - 3 bedroom- Lamai Seaview	€88,914	€340	71%	3	3	3	€91	✅	✅	❌	Y / Y	⭐️ 5 (26)
NEW VILLA PANORAMIC lagoon 180 ° view	€68,966	€217	86%	3	3	3	€51	✅	❌	❌	Y / Y	⭐️ 5 (75)
Villa One Life One Dream 3Br Private Pool Sea View	€62,484	€197	86%	3	2	3	€38	✅	❌	❌	N / Y	⭐️ 4.5 (22)
Sea Breeze - Stunning sea view Lamai Koh Samui	€76,228	€266	78%	3	3	3	€125	✅	❌	❌	Y / Y	⭐️ 5 (43)
VILLA LONG - VUE MER - 3 CHAMBRES	€73,059	€202	98%	3	3	2	€51	✅	❌	❌	Y / Y	⭐️ 5 (146)
Villa Calicia - Stunning Sea View Lamai koh Samui	€77,577	€265	79%	3	3	3	€125	✅	✅	❌	Y / Y	⭐️ 5 (28)
Luxury 450 sqm villa in Lamai - Maid twice a week	€60,416	€187	88%	3	4	3	€38	✅	❌	❌	Y / Y	⭐️ 5 (103)
Cheerful 3-bedroom pool villa with Jacuzzi	€67,410	€368	50%	3	3	2	€0	✅	✅	❌	Y / N	⭐️ 0 (1)
3 Beds Villa with Private Pool & Garden Lamai 🌼	€21,525	€71	81%	3	3	4	€38	✅	❌	❌	N / Y	⭐️ 4.5 (75)
The Villa Coco - 3 Bedroom - Spa Pool - Near Beach	€69,593	€214	89%	3	3	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (28)
Villa Toi&Moi 3Br Private Pool Sea View	€60,881	€204	81%	3	2	3	€25	✅	❌	❌	Y / Y	⭐️ 5 (16)
Samui Holidays Residence 2 - Lamai	€25,292	€103	67%	3	3	3	€0	✅	❌	❌	N / Y	⭐️ 5 (47)
Villa Chang - Private pool - Lamaï beach	€25,431	€85	81%	3	3	3	€40	✅	❌	❌	N / N	⭐️ 4.5 (14)
Villa Hayou, 3 Bedrooms, Lamai Koh Samui	€37,617	€129	78%	3	3.5	2	€88	✅	❌	❌	N / Y	⭐️ 5 (31)
Stunning seaview villa 3 bedrooms Koh Samui-Lamai	€73,194	€328	61%	3	3	4	€0	✅	❌	❌	N / Y	⭐️ 5 (6)
Garden 3BR Villa w Private Pool	€22,083	€155	39%	3	3	3	€0	✅	❌	✅	Y / N	⭐️ 0 (1)
Starbay Samui 3 Bedroom #21	€30,566	€121	69%	3	2	1	€18	✅	❌	❌	N / N	⭐️ 0 (0)
Villa Coco Lamai	€23,909	€71	92%	3	3	14	€25	✅	✅	❌	Y / N	⭐️ 5 (41)
VILLA CHANG - PISCINE PRIVEE - 3 ch - Lamaï beach	€18,959	€69	75%	3	3	3	€0	✅	❌	❌	N / N	⭐️ 4.7 (45)
Private Pool Villa 3 Bedroom - Koh Samui - Lamai	€44,316	€159	76%	3	3	3	€0	✅	❌	✅	Y / N	⭐️ 4.5 (15)
Villa 3 Sun's, Private Pool, Beach 250m, 3 Rooms	€28,893	€79	99%	3	2	5	€38	✅	❌	❌	Y / Y	⭐️ 5 (26)
Melissa Villa - Seaview - Lamai Beach	€59,509	€181	89%	3	3.5	3	€76	✅	✅	❌	Y / N	⭐️ 5 (31)
Villa Sumalee - private villa 5 min to the beach	€58,589	€160	99%	3	4	3	€88	✅	❌	❌	Y / Y	⭐️ 5 (34)
Villa IYARA Lamai Piscine Privée Jardin Tropical	€36,015	€99	98%	3	3	3	€38	✅	❌	❌	N / N	⭐️ 4.5 (75)

Return Metrics

23.68% 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)	€18,885	€37,771	€56,657	€75,543	€94,429	€188,859	€566,579
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€255,999	€255,999	€255,999	€255,999	€255,999	€255,999	€255,999
Down Payment	€64,000	€64,000	€64,000	€64,000	€64,000	€64,000	€64,000
Property Appreciation	€9,600	€19,488	€29,672	€40,162	€50,967	€110,053	€456,723
Total Return	€348,485	€377,259	€406,330	€435,706	€465,397	€618,913	€1,343,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.68%

Cap Rate

11.23%

Return on Investment

41.38%

Samui Moon Rd Tambon Maret, Chang Wat Surat Thani, 84310

3 bed • 3.5 bath • 8 guests

Purchase Price

131

Airbnb Investor Score

€18,885

Annual Profit

11.2%

Cap Rate

23.7%

Cash on Cash

€51,422

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €138/night at 73% occupancy.Projected nightly rate is €180/night at 78% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€50,364

Avg annual revenue

78%

Avg occupancy rate

€180

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

€55k

€95k

€135k

€18,886

Profit

Revenue

€51,422

Operating Expenses

€15,469

Operating Income

€35,952

Mortgage & Taxes

€17,066

Profit (Cash Flow)

€18,886

€79,731

Cash Investment

Down Payment

€64,000

Renos & Furnishing

€6,131

Closing Costs

€9,600

Total

€79,731

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.68%

Cap Rate

11.23%

Return on Investment

41.38%