BNBCalc Short Term Rental Investment Analysis Thanon Chiang Mai-Lam Phun, Tambon Nong Hoi, จ.เชียงใหม่, 50000

1 bed • 1 bath • 2 guests • $30,000

BNB

Calc

Annual Revenue

$15,106

Profit (Cash Flow)

$1,189

Cap Rate

9.3%

Annual Revenue

$15,106

AirDNA projects $32/night at 77% occupancy ($8,999). Airbtics projects $38/night at 78% occupancy ($10,825). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 88% occupancy rate, $47 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,023	$11,685	$15,377	$20,347
Occupancy	73%	79%	88%	96%
Nightly Rate	$26	$40	$47	$57

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large, bright, cool and comfortable room使用面积42平方米	$13,032	$42	84%	1	1	1	$10	✅	❌	❌	Y / Y	⭐️ 5 (32)
Astra Sky Luxury - Chiang Mai View	$14,440	$57	67%	1	1	1	$14	✅	❌	❌	Y / Y	⭐️ 5 (8)
Lanna Rice barn (1 Bedroom)	$18,544	$56	90%	1	1	2	$4	✅	❌	❌	N / Y	⭐️ 5 (107)
Luxury Suite /Soft King BED｜Stunning Pool	$16,692	$47	95%	1	1	1	$16	✅	❌	❌	Y / Y	⭐️ 5 (84)
Lux Suite/Soft KING BED｜Night Bazaar｜Insane Pool	$15,809	$44	96%	1	1	1	$16	✅	❌	❌	Y / Y	⭐️ 5 (67)
1卧1厅2人奢居长康路古城夜市+无边泳池	$13,761	$40	94%	1	1	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (31)
1卧1厅2人舒居长康路古城夜市+无边泳池	$13,616	$40	93%	1	1	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Apartment Galae Thong - SUPERIOR	$5,127	$18	76%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4 (8)
Apartment Galare Thong-STANDARD B 9	$4,756	$15	84%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4 (11)
Astra Sky River 1BR 9FL A2 08	$14,909	$47	85%	1	1	1	$16	✅	❌	❌	Y / Y	⭐️ 5 (76)
Astra Sky River 1BR 11FL A2 07	$14,494	$50	77%	1	1	1	$16	✅	❌	❌	Y / Y	⭐️ 5 (63)
Apartment Galae Thong-STANDARD B 3	$4,860	$15	87%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4 (11)
New Elegant Condo near Night Bazaar	$8,394	$37	60%	1	1.5	2	$16	✅	❌	❌	Y / Y	⭐️ 5 (67)
Super Studio Mountain River View, Center Chiangmai	$6,793	$25	74%	1	1	10	$16	✅	❌	❌	Y / Y	⭐️ 5 (9)
Astra Sky River Chiang Mai (A7)	$15,149	$46	88%	1	1	1	$18	✅	❌	❌	Y / Y	⭐️ 5 (6)
Stylish 46 m2! Large pool, calm, local market	$8,262	$30	74%	1	1	5	$20	✅	❌	❌	N / Y	⭐️ 5 (70)
Super Studio Mountain River retreat, Center CM	$7,663	$28	73%	1	1	7	$16	✅	❌	❌	Y / Y	⭐️ 5 (5)
Apartment Galae Thong-STANDARD B 2	$3,911	$13	80%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 3.9 (9)
Apartment Galae Thong - STANDARD B	$4,438	$16	74%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4 (6)
Apartment Galae Thong - DELUXE 1 BR 4	$8,129	$27	80%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4 (14)
The Astra Sky River (12A)	$14,679	$41	96%	1	1	1	$18	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
@ASTRA! Nimman Road/Free gym/pool/Parking/WIFI/1br	$14,838	$51	77%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 4.7 (49)
Perfect apartment ! SkyRiver(72)	$14,164	$45	86%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
*Astra sky river豪华套房超长魅力屋顶泳池最佳城市景观	$12,781	$36	97%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
1Bedcozy 12 Sky River Pool By Duke	$15,265	$43	97%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Astra sky river长康路豪华公寓/可步行夜市/古城/楼下711/附近可租摩托车	$20,379	$58	96%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (3)
@ASTRA/Free gym/Sky Pool/P/WIFI/1br/Ningman R	$15,410	$56	74%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 4.7 (47)
1Bedcozy 16 Sky River Pool By Duke	$14,515	$45	87%	1	1	3	$11	✅	❌	❌	Y / Y	⭐️ 4.1 (11)
Astra Sky River BY TP	$12,834	$63	55%	1	1	1	$16	✅	❌	❌	Y / Y	⭐️ 0 (1)
Living in Chiang Mai Rice Barn!	$16,470	$60	75%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (11)
Old town suite, large balcony and great view	$8,258	$24	94%	1	1	27	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Elegant 1bdr apart w/ wifi pool gym	$4,939	$25	54%	1	1	30	$28	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Hualin Inn清迈长康路标准间	$7,174	$35	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Riverside Apartment in Chiang Mai	$3,610	$17	58%	1	1	30	$19	✅	❌	❌	N / N	⭐️ 0 (0)
Lots of space and natural light	$6,564	$23	78%	1	1	30	$20	✅	❌	❌	Y / Y	⭐️ 5 (2)
长康路夜市Hualin Inn优质三人间	$9,582	$34	77%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Astra Sky River BY TPaka (1B-1)	$11,532	$70	45%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Astra Sky River A2	$8,298	$42	54%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
1Bedcozy 14 Sky River Pool By Duke	$14,106	$46	83%	1	1	3	$11	✅	❌	❌	Y / Y	⭐️ 5 (2)
ASTRA! Nimman Road/Free gym/pool/Parking/WIFI/1br	$7,930	$36	55%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

11.78% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,188	$2,377	$3,566	$4,755	$5,944	$11,888	$35,664
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$23,999	$23,999	$23,999	$23,999	$23,999	$23,999	$23,999
Down Payment	$6,000	$6,000	$6,000	$6,000	$6,000	$6,000	$6,000
Property Appreciation	$900	$1,827	$2,781	$3,765	$4,778	$10,317	$42,817
Total Return	$32,088	$34,204	$36,348	$38,520	$40,722	$52,205	$108,482

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.78%

Cap Rate

9.29%

Return on Investment

24.89%

Thanon Chiang Mai-Lam Phun Tambon Nong Hoi, Chang Wat Chiang Mai, 50000

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$1,188

Annual Profit

9.3%

Cap Rate

11.8%

Cash on Cash

$15,106

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $32/night at 77% occupancy.Projected nightly rate is $38/night at 78% occupancy.

Occupancy Rate

Top 26% 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.

$11,152

Avg annual revenue

78%

Avg occupancy rate

$38

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

$1,189

Profit

Revenue

$15,106

Operating Expenses

$12,318

Operating Income

$2,789

Mortgage & Taxes

$1,600

Profit (Cash Flow)

$1,189

$10,088

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$3,188

Closing Costs

$900

Total

$10,088

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.78%

Cap Rate

9.29%

Return on Investment

24.89%