Airbnb Income Calculator
Detailed projections for short-term rental income in Bali
Property Details
Display Currency
USD
IDR
Area
Canggu
Seminyak
Ubud
Uluwatu
Sanur
Bedrooms: 3
Property Quality
standard
premium
luxury
Average Occupancy: 70%
255 nights booked, 110 nights empty
Swimming Pool
+$30/night premium
Net Annual Income
$9,333
$778/month
Nightly Rate
$180
Average per night
Gross Revenue
$45,900
Before expenses
Total Expenses
$36,567
80% of revenue
Seasonal Pricing Strategy
High Season
$252
Jul-Aug, Dec-Jan
Shoulder
$180
Apr-Jun, Sep-Nov
Low Season
$126
Feb-Mar
Annual Expense Breakdown
Management Fee (20%)
$9,180
Maintenance (15%)
$6,885
Cleaning (255 x $50)
$12,750
Utilities (255 x $15)
$3,825
Linens & Supplies (255 x $10)
$2,550
Airbnb Service Fee (3%)
$1,377
Net Annual Income
$9,333
Performance Metrics
Occupancy Rate
70%
Revenue per Available Night
$126
Profit Margin
20.3%
Booked Nights
255/year
Airbnb Tips
• Professional photos increase bookings 30%
• Respond to inquiries within 1 hour
• Maintain 4.8+ star rating
• Price dynamically for events/seasons
• Superhost status boosts visibility
• Property manager costs 15-25%