Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Jalan Kayu Tulang, Canggu, Badung Regency, Bali, Indonesia

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$42,748

Profit (Cash Flow)

-$1,876,028

Cash on Cash Return

-58171.4%

Annual Revenue

$42,748

AirDNA projects $142/night at 72% occupancy ($37,342). Airbtics projects $152/night at 77% occupancy ($42,748). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $152 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,463$45,535$63,693$85,886
Occupancy69%84%89%94%
Nightly Rate$96$147$194$248

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$29,964
$161
50%
22.51$25✅✅✅Y / Y⭐️ 5 (15)
$28,328
$129
60%
22.51$0✅✅❌N / Y⭐️ 5 (29)
$68,731
$211
89%
22.52$0✅❌❌N / Y⭐️ 5 (39)
$89,260
$268
91%
221$0✅❌❌N / Y⭐️ 5 (47)
$44,535
$169
72%
221$0✅❌❌N / Y⭐️ 4.5 (15)
$27,055
$96
77%
22.51$0✅❌❌N / Y⭐️ 5 (7)
$25,495
$81
86%
22.52$0✅❌✅N / Y⭐️ 4.5 (274)
$27,618
$77
98%
22.52$0✅❌✅N / Y⭐️ 4.5 (270)
$26,773
$95
77%
22.51$0✅❌❌N / Y⭐️ 4.5 (9)
$11,887
$56
58%
22.52$0❌❌❌N / N⭐️ 5 (10)
$26,059
$89
80%
222$0✅❌✅N / Y⭐️ 5 (31)
$27,450
$150
50%
222$0✅❌❌N / N⭐️ 5 (99)
$78,375
$249
86%
221$0✅❌❌N / Y⭐️ 4.5 (8)
$81,918
$239
93%
222$28✅❌❌N / Y⭐️ 5 (100)
$63,538
$248
70%
22.51$0✅❌❌N / Y⭐️ 5 (18)
$54,058
$211
70%
22.51$0✅❌❌N / Y⭐️ 5 (31)
$109,666
$355
84%
221$40✅❌❌Y / Y⭐️ 5 (97)
$17,438
$100
47%
22.51$27✅❌❌Y / N⭐️ 5 (8)
$61,565
$189
89%
22.51$0✅❌✅N / Y⭐️ 5 (46)
$82,738
$254
89%
22.51$0❌❌❌N / N⭐️ 5 (3)
$42,559
$171
68%
221$0✅❌✅N / Y⭐️ 5 (17)
$74,554
$210
97%
224$0✅❌❌N / Y⭐️ 5 (84)
$34,257
$104
90%
223$0✅❌❌N / Y⭐️ 5 (121)
$24,387
$77
86%
222$15✅❌❌N / Y⭐️ 5 (64)
$74,332
$219
92%
231$31✅❌❌N / Y⭐️ 5 (50)
$13,578
$106
35%
224$0✅❌❌N / N⭐️ 0 (0)
$27,055
$96
77%
22.51$0✅❌❌N / Y⭐️ 5 (14)
$34,126
$111
84%
222$0✅❌❌N / Y⭐️ 5 (157)
$55,735
$162
94%
223$0✅❌❌N / Y⭐️ 5 (39)
$13,502
$119
31%
221$0✅❌✅N / N⭐️ 0 (1)
$50,250
$153
89%
222$18✅❌❌N / Y⭐️ 5 (39)
$50,947
$145
96%
222$0✅❌✅N / N⭐️ 4.8 (30)
$56,261
$183
84%
222$0✅❌❌N / N⭐️ 5 (26)
$53,809
$176
83%
232$32✅❌❌N / Y⭐️ 5 (27)
$56,027
$178
86%
22.53$0✅❌❌N / Y⭐️ 5 (17)
$32,354
$104
85%
223$0✅❌❌N / Y⭐️ 5 (91)
$43,759
$122
98%
212$0✅❌✅Y / Y⭐️ 5 (34)
$23,087
$76
83%
212$0✅❌✅N / Y⭐️ 5 (31)
$21,649
$91
65%
231$0✅❌❌N / N⭐️ 4 (6)
$13,746
$75
49%
221$22✅❌✅N / Y⭐️ 4.5 (50)

Return Metrics

-58,171.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,876,027-$3,752,055-$5,628,083-$7,504,110-$9,380,138-$18,760,276-$56,280,830
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-$1,876,027-$3,752,055-$5,628,083-$7,504,110-$9,380,138-$18,760,276-$56,280,830

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-58,171.4%

Payback Period Days

0

Return on Investment

-58,171.4%

property-location

Jalan Kayu Tulang Bali

2 bed • 1 bath • 3 guests

$42,748

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $142/night at 72% occupancy.Projected nightly rate is $152/night at 77% occupancy.

Top 66% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$44,460

Avg annual revenue

77%

Avg occupancy rate

$152

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

$10k

$45k

$75k

$110k

Sign up to see the data on 40 all comparables

-$1,876,028

Profit

Revenue

$42,748

Operating Expenses

$10,776

Operating Income

$31,972

Net Effective Rent

$1,908,000

Profit (Cash Flow)

-$1,876,028

$3,225

Cash Investment

Renos & Furnishing

$3,125

Setup Costs

$100

Total

$3,225

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-58,171.4%

Payback Period Days

0