BNBCalc Short Term Rental Rental Arbitrage Analysis 52e Jl. Pantai Batu Mejan, , Bali, 80351

5 bed • 4 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$197,761

Profit (Cash Flow)

$138,584

Cash on Cash Return

2099.8%

Annual Revenue

$197,761

AirDNA projects $493/night at 56% occupancy ($100,836). Airbtics projects $538/night at 70% occupancy ($137,550). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 85% occupancy rate, $637 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$67,555	$114,499	$198,680	$359,705
Occupancy	58%	70%	85%	94%
Nightly Rate	$316	$445	$637	$1,044

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
VILLA 5 BED Canggu huge pool AC living	$92,698	$300	84%	5	5	3	$33	✅	❌	✅	N / Y	⭐️ 4.7 (28)
Luxury, NEW 5BR Villa in Canggu.PRIVATEPOOL	$107,523	$397	74%	5	6	1	$0	✅	✅	❌	N / Y	⭐️ 4 (1)
Luxury 5br villaJacuzziLarge terracePool*	$73,675	$366	55%	5	5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Modern style villa 5 bedrooms in central of Canggu	$50,746	$218	63%	5	6	1	$15	✅	❌	❌	N / Y	⭐️ 4.8 (35)
Cheerfully 5 Bedroom Villa with private pool	$122,537	$465	72%	5	5	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Five - Bedroom Omegia Canggu	$32,442	$554	16%	5	6	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Your Family Getaway in Canggu! 5BR, Pool, Kitchen	$122,804	$377	89%	5	5	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Spacious 5 Bedroom private pool villa in Canggu	$74,042	$289	70%	5	5	1	$0	✅	❌	❌	N / Y	⭐️ 5 (2)
Barefoot- 5BR villa in central Canggu	$122,422	$333	100%	5	5	2	$27	✅	❌	✅	N / N	⭐️ 4.8 (55)
WALKING DISTANCE LUXURY BEACH HOUSE	$124,433	$382	89%	5	6	3	$0	✅	❌	✅	N / Y	⭐️ 4.8 (51)
Luxury Villa In The Heart of Canggu	$162,706	$523	85%	5	5	3	$0	✅	✅	❌	N / Y	⭐️ 5 (65)
Stunning Five bedroom Villa in Canggu	$107,168	$623	47%	5	7	2	$0	✅	❌	❌	N / Y	⭐️ 4.9 (96)
Spacious 5 Bedroom Luxury Villa in Canggu	$249,612	$682	100%	5	6	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Promo-Villa Simona Oasis, Canggu , Pool, w/Chef	$215,965	$1,157	51%	5	6	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Luxe Bridge.villas : Modern Meets Tropical w/Chef	$272,070	$808	92%	5	5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (21)
Spacious 5 Bedroom private pool villa @Canggu	$59,644	$291	56%	5	5	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
5BR Villa Close to Canggu: Pool & Spacious Garden	$56,793	$263	59%	5	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
Aram Residence Canggu: 5BR Villa with Private Pool	$77,410	$235	90%	5	5	1	$0	✅	❌	❌	N / Y	⭐️ 4.8 (26)
NEW 5BR Villa with BBQ near Pererenan Beach Canggu	$127,669	$457	76%	5	6	2	$50	✅	❌	✅	N / Y	⭐️ 4.7 (16)
Villa Amor canggu	$181,122	$697	71%	5	6	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Walk to Batu Bolong Beach	$129,952	$433	82%	5	6	2	$0	✅	❌	✅	N / Y	⭐️ 5 (60)
Villa Puri Burung Canggu Bali	$95,299	$277	94%	5	6	2	$0	✅	❌	✅	N / Y	⭐️ 4.7 (61)
Opulent 5BR Villa, Enclosed Living, Canggu	$86,669	$370	64%	5	6	3	$0	✅	❌	❌	N / Y	⭐️ 4.8 (21)
20% Off Oct-Nov! Karaoke&Entertainment Rooms Brawa	$200,575	$1,034	53%	5	6	2	$0	✅	❌	❌	N / Y	⭐️ 5 (3)
20% Off Oct-Nov! 12m Pool Karaoke & Entertainment	$171,694	$823	57%	5	7	2	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Opulent 5BR Villa, Enclosed Living, Canggu	$114,192	$520	60%	5	6	3	$0	✅	❌	❌	N / Y	⭐️ 5 (19)
Gorgeous Private Villa with 5 Bedrooms in Canggu!	$68,237	$316	59%	5	5	1	$0	✅	❌	❌	N / Y	⭐️ 5 (1)
Villa Aiimara: Modern 5BR Villa Amazing Location !	$55,573	$292	52%	5	5	3	$0	✅	❌	❌	N / Y	⭐️ 5 (32)
Stylish 5-Bedroom Villa in Canggu	$68,237	$316	59%	5	5	1	$0	✅	❌	❌	N / N	⭐️ 5 (1)
Casa Contenta Canggu, 5 beds luxe. Canggu Central	$222,674	$780	78%	5	6	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (32)
Tropical haven Bendega Nui, 5BR, Canggu w/ chef	$220,168	$1,135	53%	5	6	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Kubu Dewi Sri	$234,181	$1,333	48%	5	6	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Luxurious New Designer Villa Next to the Beach	$205,523	$573	98%	5	5	2	$0	✅	❌	❌	N / Y	⭐️ 5 (26)
Fabulous New Designer Villa Next to the Beach	$211,593	$596	97%	5	5	2	$0	✅	❌	❌	N / Y	⭐️ 4.9 (22)
5-bedroom luxury near restaurants & beach	$279,771	$1,274	60%	5	5	2	$0	✅	❌	❌	N / Y	⭐️ 5 (10)
Luxury tropical 5 bedroom villa Canggu	$84,428	$316	73%	5	5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 5 BR Villa w/ Hot Tub \| Canggu, Echo Beach	$130,311	$414	86%	5	5	3	$0	✅	✅	❌	N / N	⭐️ 4.9 (46)
Luxury Tropical 5BR Villa close to Pererenan Beach	$109,482	$507	59%	5	5	3	$0	✅	❌	❌	N / Y	⭐️ 5 (10)
Luxury 5-Bedroom Villa Nico / Canggu	$88,564	$327	74%	5	6	1	$0	✅	❌	✅	N / Y	⭐️ 0 (1)
White Palace 5 Bedroom Villa in Canggu	$118,932	$485	67%	5	4	1	$0	✅	❌	❌	N / Y	⭐️ 5 (1)

Return Metrics

2,099.76% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$138,584	$277,168	$415,753	$554,337	$692,922	$1,385,844	$4,157,533
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$138,584	$277,168	$415,753	$554,337	$692,922	$1,385,844	$4,157,533

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2,099.76%

Payback Period Days

Return on Investment

2,099.76%

52e Jl. Pantai Batu Mejan Bali, 80351

5 bed • 4 bath • 7 guests

Monthly Rent

$197,761

Annual Revenue

BNBCalc predicts this property will get $538 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

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.

$133,238

Avg annual revenue

70%

Avg occupancy rate

$538

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

$30k

$110k

$195k

$280k

$138,584

Profit

Revenue

$197,761

Operating Expenses

$23,177

Operating Income

$174,584

Net Effective Rent

$36,000

Profit (Cash Flow)

$138,584

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2,099.76%

Payback Period Days