BNBCalc Short Term Rental Investment Analysis Zimbali Drive, Zimbali Estate, Ballito, South Africa

3 bed • 3 bath • 1 guests • $265,000

BNB

Calc

Annual Revenue

$41,024

Profit (Cash Flow)

$11,723

Cap Rate

9.8%

Annual Revenue

$41,024

AirDNA projects $156/night at 64% occupancy ($36,465). Airbtics projects $234/night at 48% occupancy ($41,024). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,301	$38,760	$64,813	$87,274
Occupancy	34%	47%	63%	73%
Nightly Rate	$177	$223	$278	$323

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 3 bedroom townhouse in Zimbali Wedge Estate	$32,368	$117	75%	3	2.5	4	$19	✅	❌	✅	Y / Y	⭐️ 5 (46)
Zimbali - designer penthouse apartment	$27,176	$225	33%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Luxury 3 Bed Villa in Setai Beach estate (8)	$77,011	$317	66%	3	3.5	2	$31	✅	✅	❌	Y / Y	⭐️ 4.5 (46)
Serene Retreat with Private Pool and Inverter	$33,099	$191	46%	3	3	2	$37	✅	❌	❌	Y / Y	⭐️ 4.3 (30)
Zimbali Private Lake Villa 18	$43,841	$205	56%	3	3	2	$60	✅	❌	❌	Y / N	⭐️ 4.5 (29)
Home away from home in Zimbali Wedge Estate	$31,460	$116	73%	3	3	2	$19	✅	❌	✅	Y / Y	⭐️ 5 (32)
Zimbali 3 bedroom villa with pool	$37,735	$278	37%	3	3.5	2	$16	✅	❌	❌	Y / Y	⭐️ 5 (26)
3 Bedroom Luxury Zimbali Villa*14 Sawubona	$37,186	$254	40%	3	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
11 Zimbali Forest Chalet	$37,354	$162	63%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (77)
Zimbali Estate Delux 3 En-Suite Bedroom Villa	$38,243	$243	43%	3	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Zimbali - Spacious house with golf cart	$34,982	$162	59%	3	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (61)
Baluwatu, Zimbali - golf cart included (ZB36)	$53,198	$255	57%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
3 Bedroom Villa in Zimbali - OCE331	$37,501	$218	47%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Charming Zimbali 3 Bedroom Villa + Pool	$47,446	$272	47%	3	4	2	$36	✅	✅	❌	Y / N	⭐️ 3.9 (26)
Zimbali - Spacious family house with golf cart	$37,764	$154	67%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (74)
Zimbali- Beautifully decorated house + golf cart	$30,041	$171	48%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (56)
Zimbali Ocean's edge 3 Bedroom	$52,704	$192	75%	3	2	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (23)
Luxury Zimbali VillaPoolSeaview*3 bedrooms	$57,214	$284	54%	3	3	2	$29	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Unique 3-bedroom house in Zimbali	$91,920	$254	98%	3	2.5	5	$27	✅	❌	❌	Y / Y	⭐️ 5 (27)
3 bedroom house in Zimbali	$38,883	$178	59%	3	2	2	$16	✅	✅	❌	N / N	⭐️ 5 (8)
Unit No.5 Insimba Villas, Coral Close,Zimbali	$37,200	$154	66%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (181)
Zimbali - spacious, beautifully decorated home	$22,648	$182	34%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Penthouse suite for 6	$40,070	$322	34%	3	3	2	$0	✅	❌	❌	N / N	⭐️ 0 (0)
The Hangout - simple, stylish 3 bedroom home.	$16,126	$103	42%	3	3	2	$19	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
3 Bedroom Lakeside Villa-Zimbali	$24,837	$174	39%	3	3	2	$0	❌	❌	❌	Y / N	⭐️ 3.5 (2)
Modern 3 Bedroom in Zimbali	$59,651	$281	58%	3	3.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
3 Bedroom Holiday home in Zimbali Coastal Resort.	$68,515	$312	60%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Birdie Close 13, Zimbali Estate	$36,631	$139	72%	3	4	2	$0	✅	❌	❌	Y / N	⭐️ 4.8 (4)
Bona Bali- Zimbali (ZB38)	$41,248	$230	49%	3	3.5	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Townhouse in Zimbali Precinct . High Speed Fibre	$45,410	$188	66%	3	3	2	$14	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Zimbali 3 Bed Luxury Villa Uluwatu	$29,905	$201	39%	3	3	2	$61	✅	❌	❌	Y / N	⭐️ 4.5 (4)
Sophisticated Lakeside Zimbali Townhouse	$58,850	$201	80%	3	3	2	$40	✅	❌	❌	Y / Y	⭐️ 4.8 (17)

Return Metrics

17.36% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,722	$23,445	$35,167	$46,890	$58,612	$117,225	$351,677
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$211,999	$211,999	$211,999	$211,999	$211,999	$211,999	$211,999
Down Payment	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000
Property Appreciation	$7,950	$16,138	$24,572	$33,259	$42,207	$91,137	$378,224
Total Return	$284,672	$304,583	$324,740	$345,150	$365,820	$473,363	$994,902

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.36%

Cap Rate

9.75%

Return on Investment

34.66%

Zimbali Drive Ballito, KwaZulu-Natal

3 bed • 3 bath • 1 guests

Purchase Price

100

Airbnb Investor Score

$11,722

Annual Profit

9.8%

Cap Rate

17.4%

Cash on Cash

$41,024

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 64% occupancy.Projected nightly rate is $234/night at 48% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$38,929

Avg annual revenue

48%

Avg occupancy rate

$234

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

$40k

$65k

$95k

$11,723

Profit

Revenue

$41,024

Operating Expenses

$15,169

Operating Income

$25,856

Mortgage & Taxes

$14,133

Profit (Cash Flow)

$11,723

$67,514

Cash Investment

Down Payment

$53,000

Renos & Furnishing

$6,564

Closing Costs

$7,950

Total

$67,514

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.36%

Cap Rate

9.75%

Return on Investment

34.66%