BNBCalc Short Term Rental Investment Analysis Sentral Vista, Kuala Lumpur, Wilayah Persekutuan Kuala Lumpur, 50470

1 bed • 1 bath • 1 guests • $80,000

BNB

Calc

Annual Revenue

$4,661

Profit (Cash Flow)

-$10,775

Cap Rate

-8.1%

Annual Revenue

$4,661

AirDNA projects $28/night at 36% occupancy ($3,681). Airbtics projects $29/night at 44% occupancy ($4,660). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 44% occupancy rate, $29 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,877	$4,227	$5,688	$9,456
Occupancy	30%	40%	49%	64%
Nightly Rate	$24	$27	$30	$39

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dua Sentral S21 Premium Former Best Western	$9,188	$39	63%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (35)
Dua Sentral Premium Suite Room 118	$9,690	$26	96%	1	1	1	$23	✅	✅	❌	Y / Y	⭐️ 5 (112)
Stylish room \| KL Sentral \| KL view #CH1K	$3,692	$23	40%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 5 (3)
Dua Sentral \| Studio bedroom \| Swimming pool #CH1K	$4,377	$24	46%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (5)
Dua Sentral S6 Premium Former Best Western	$10,237	$43	64%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (42)
Lovely Bedroom with pooL at KL @ youtube #CH2Q	$5,863	$40	37%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (7)
2 Single Bed Romantic Suites at Dua Sentral #A2S	$5,198	$29	46%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (3)
Dua Sentral \| Travel Stay with us #A2S	$5,368	$29	47%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 4 (15)
Dua Sentral K20 Premium Former Best Western	$14,580	$49	81%	1	1	1	$15	✅	✅	❌	Y / Y	⭐️ 5 (31)
Stylish Bedroom with pool @ KL	$4,332	$24	46%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (3)
Stylish Bedroom with pool @ KL #CH1K	$4,115	$22	47%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Backpackers Budget Studio @ KL Sentral	$7,942	$35	62%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Stylish Bedroom with pool @ KL #CH1K	$3,831	$24	40%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 0 (2)
Stylish Bedroom with pool @ KL	$4,541	$30	38%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 0 (0)
Stylish Bedroom with pool @ KL	$3,542	$25	35%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 0 (2)
Stylish Bedroom with pool @ KL	$3,517	$24	36%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 0 (1)
Queen Bedroom Suites \| KL Sentral area #A1Q	$3,722	$28	32%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 4.5 (8)
Muji Feel at Dua Sentral Residence #A2S	$5,160	$26	51%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Japan Muji Style Room stay in Dua Sentral #CH1Q	$4,055	$25	40%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 4.5 (17)
Lovely King Room * Dreamy #CH1K	$4,452	$24	47%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (9)
· STAR Suites at Dua Sentral, KL Sentral · #A1K	$4,852	$29	42%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 0 (2)
Nearby KL Sentral \| Relax Studio unit #CH1Q	$3,220	$26	30%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 4 (9)
Studio Bedroom \| KL Sentral #CH1K	$5,723	$25	59%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
2 SingleBed Romantic KL Suites at Dua Sentral #A2S	$5,343	$28	49%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (10)
Nice place for your stay in KL Sentral Area #A1Q	$4,675	$29	41%	1	1	1	$10	✅	❌	❌	N / Y	⭐️ 2.5 (3)
Two Single bed * KL Sentral #CH2S	$4,942	$21	61%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Dua Sentral S5 Premium Former Best Western	$8,085	$30	72%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Spacious room in KL Sentral #CH2Q	$4,600	$38	30%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 0 (2)
Spacious 1 bedroom @ Nearby KLCC #CH1Q	$3,070	$23	31%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (4)
Youtube \| Dua Sentral \| Pool view #CH1K	$4,446	$27	41%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 0 (0)
Bangsar LRT linked, 5m train to KL Sentral EST#9	$7,509	$28	70%	1	1	1	$14	✅	❌	❌	Y / Y	⭐️ 4.7 (72)
Nearby KL Sentral \| Cozy room #CH1Q	$3,170	$23	32%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 4 (4)

Return Metrics

-49.91% 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)	-$10,774	-$21,549	-$32,324	-$43,098	-$53,873	-$107,746	-$323,240
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$63,999	$63,999	$63,999	$63,999	$63,999	$63,999	$63,999
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$71,625	$63,322	$55,094	$46,941	$38,868	-$233	-$129,059

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-49.91%

Cap Rate

-8.13%

Return on Investment

-33.57%

Sentral Vista Kuala Lumpur, Wilayah Persekutuan Kuala Lumpur, 50470

1 bed • 1 bath • 1 guests

Purchase Price

-241

Airbnb Investor Score

-$10,774

Annual Profit

-8.1%

Cap Rate

-49.9%

Cash on Cash

$4,661

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $28/night at 36% occupancy.Projected nightly rate is $29/night at 44% occupancy.

Occupancy Rate

Top 44% 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.

$5,134

Avg annual revenue

44%

Avg occupancy rate

$29

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

$0k

$5k

$10k

$15k

-$10,775

Profit

Revenue

$4,661

Operating Expenses

$11,169

Operating Income

-$6,508

Mortgage & Taxes

$4,267

Profit (Cash Flow)

-$10,775

$21,588

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$3,188

Closing Costs

$2,400

Total

$21,588

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-49.91%

Cap Rate

-8.13%

Return on Investment

-33.57%