BNBCalc Short Term Rental Rental Arbitrage Analysis Jl. Tabanan - Sanggulan, , Bali,

2 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$38,460

Profit (Cash Flow)

$16,027

Cash on Cash Return

497.0%

Annual Revenue

$38,460

AirDNA projects $18/night at 70% occupancy ($4,602). Airbtics projects $135/night at 78% occupancy ($38,460). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,764	$40,434	$57,272	$65,656
Occupancy	73%	77%	89%	93%
Nightly Rate	$88	$142	$174	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene Luxury Escape Surrounded by Rice Fields	$52,056	$144	98%	2	2	2	$81	✅	❌	❌	N / Y	⭐️ 4.5 (23)
2BR Infinity Villa with Ice Bath and Skate Ramp	$69,398	$242	78%	2	2	2	$15	✅	❌	❌	Y / Y	⭐️ 5 (23)
Tabanan Immersive Jungle Villa with Infinity Pool	$25,214	$83	83%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (67)
The One & Only Dome Room & Bamboo House Canggu	$31,820	$189	46%	2	1	1	$0	✅	✅	✅	N / Y	⭐️ 5 (105)
Local oasis, renovated villa. Pool, open kitchen	$17,614	$65	73%	2	3	2	$19	✅	❌	❌	N / Y	⭐️ 4.5 (29)
Tropical Bali Bamboo Villa - 7 Minutes from Canggu	$52,899	$173	82%	2	2.5	1	$25	✅	❌	✅	N / Y	⭐️ 5 (93)
Heavenly 2BR Villa with Rooftop in Pererenan!	$45,091	$140	88%	2	2	3	$0	✅	❌	❌	N / Y	⭐️ 5 (57)
2BR Authentic Balinese Temple Stay, Family & Group	$17,173	$68	69%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (148)
New stylish private villa with 2 bedrooms.	$35,693	$106	92%	2	2.5	1	$0	✅	✅	❌	N / Y	⭐️ 5 (106)
Hidden Gem 2BR Villa Kayoo Canggu	$22,443	$73	84%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (50)
Chic 2BR Retreat for Digital Nomads in Canggu	$16,470	$60	75%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (42)
Villa Naka: Luxurious &Serene Oasis (7min beach)	$53,984	$180	81%	2	2	1	$20	✅	❌	❌	N / Y	⭐️ 5 (29)
Charming 2 BR Tiny Villa 4 mins from Beach	$25,716	$94	73%	2	1	2	$30	✅	❌	❌	N / Y	⭐️ 5 (26)
Morrocan Style Villa in Pererenan!	$18,073	$72	67%	2	2	1	$16	✅	❌	❌	N / Y	⭐️ 5 (77)
Relaxing Canggu Retreat by Lush Rice Fields	$17,422	$68	70%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 5 (39)
Fort Knox Canggu	$33,028	$96	94%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (101)
2BR Villa Stunning Lush View 5 mins to Beach	$25,367	$90	75%	2	2	2	$30	✅	❌	❌	N / Y	⭐️ 5 (52)
Hidden gem Private pool Canggu 2BR villa De Jaison	$26,425	$95	76%	2	2.5	1	$0	✅	❌	❌	N / Y	⭐️ 5 (44)
2 Bedroom Villa Kuncara with Private Pool Canggu	$22,531	$81	76%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (66)
Mahuwa:Pererenan's Exotic Moroccan Oasis	$59,285	$182	89%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (12)
Villa Keliki: A-frames Villa Surrounded by Nature	$48,480	$179	74%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (38)
Tropical meets Mediterranean: 2BR Canggu Villa	$45,677	$160	78%	2	2	3	$0	✅	❌	❌	N / Y	⭐️ 5 (36)
Stylish Tiny House with Pool at Pererenan	$48,862	$178	75%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (19)
Azure Natures Retreat Luxe Pool Villa in Pererenan	$35,853	$158	62%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (28)
Spacious 2BR Villa w/ Private Pool Close to Beach	$26,288	$94	76%	2	2	1	$7	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
2BR Spacious Villa with Private Pool and Garden	$23,140	$94	66%	2	2	2	$12	✅	❌	❌	N / Y	⭐️ 5 (49)
Villa La Luz Canggu	$51,264	$166	84%	2	2.5	1	$19	✅	❌	❌	N / Y	⭐️ 5 (4)
Azure Breathtaking 2BR Pool Villa in Pererenan	$37,112	$169	60%	2	2	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (19)
2BR Villa - hidden gem in Seseh, Canggu	$30,487	$85	98%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (51)
PROMO! 2BR Villa Ishana in Canggu, Kuta Utara	$49,355	$145	93%	2	3	1	$0	✅	❌	❌	N / Y	⭐️ 5 (53)
Azure Luxe Private Pool Villa Canggu 8 min-Beach	$48,894	$183	73%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (18)
Azure Private Pool Villa 8min to La Brisa & Beach	$47,345	$168	77%	2	2	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (24)
Babali Mediterranean Resort	$38,647	$114	92%	2	2	1	$13	✅	✅	❌	N / Y	⭐️ 5 (4)
Villa Ruta 2 private luxury rental in Nyanyi beach	$25,298	$144	48%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (24)
Exotic Charm With Private Pool in Vibrant Canggu	$89,260	$268	91%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (47)
Casa Diola Bali - Luxury 2BR Villa in Canggu	$74,332	$219	92%	2	3	1	$31	✅	❌	❌	N / Y	⭐️ 5 (50)
BRAND NEW: Comfort & Style in Pererenan	$43,841	$122	97%	2	2	1	$31	✅	✅	❌	N / Y	⭐️ 5 (38)
Azure Luxe Villa in Canggu 8 min-Sandbar/Oldmans	$44,535	$169	72%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (15)
Canggu 2BDR-Private Villa•Quiet•Private Swim Pool	$24,387	$77	86%	2	2	2	$15	✅	❌	❌	N / Y	⭐️ 5 (64)
Top notch Villa Katta 2brs Canggu	$68,731	$211	89%	2	2.5	2	$0	✅	❌	❌	N / Y	⭐️ 5 (39)

Return Metrics

496.97% 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)	$16,027	$32,054	$48,082	$64,109	$80,136	$160,273	$480,821
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	$16,027	$32,054	$48,082	$64,109	$80,136	$160,273	$480,821

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

496.97%

Payback Period Days

Return on Investment

496.97%

Jl. Tabanan - Sanggulan Bali

2 bed • 1 bath • 1 guests

Monthly Rent

$38,460

Annual Revenue

BNBCalc predicts this property will get $135 per night with 78% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$39,237

Avg annual revenue

78%

Avg occupancy rate

$135

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

$90k

$16,027

Profit

Revenue

$38,460

Operating Expenses

$10,433

Operating Income

$28,027

Net Effective Rent

$12,000

Profit (Cash Flow)

$16,027

$3,225

Cash Investment

Renos & Furnishing

$3,125

Setup Costs

$100

Total

$3,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

496.97%

Payback Period Days