BNBCalc Short Term Rental Investment Analysis M Vertica Internal road, Kuala Lumpur, Wilayah Persekutuan Kuala Lumpur, 56000

3 bed • 1 bath • 1 guests • $150,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$10,840

Profit (Cash Flow)

-$9,008

Cap Rate

-0.7%

Annual Revenue

$10,840

AirDNA projects $56/night at 53% occupancy ($10,840). Airbtics projects $61/night at 56% occupancy ($12,476). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 53% occupancy rate, $56 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,911	$11,094	$15,746	$20,308
Occupancy	45%	56%	67%	79%
Nightly Rate	$46	$52	$62	$68

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Insta-grammable 3BR SunwayVelocity双威伟乐城小红书爆款	$13,307	$43	79%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
5 Stars Cozy Muji 3BR near SunwayVelocity\|AEON\|MRT	$11,844	$51	60%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 5 (39)
M Vertica KL City Residence 3 Bedrooms 2 Bathrooms	$7,116	$41	43%	3	2	1	$17	✅	❌	❌	N / Y	⭐️ 5 (64)
MV03#10pax 3R2B#2mins 2 Velocity#Cozy Family Suite	$6,194	$44	35%	3	2	1	$18	✅	❌	❌	Y / Y	⭐️ 4 (19)
奶油风设计，无边际泳池，NearSunwayVelocity8人	$14,295	$60	63%	3	2	1	$20	✅	✅	✅	Y / Y	⭐️ 5 (103)
MUJI Mvertica.velocity.KLCC VIEW	$10,888	$52	55%	3	2	1	$20	✅	✅	✅	Y / Y	⭐️ 4.8 (35)
NEW ! TRX VIEW \| Netflix \| Lrt+Mrt \| 3R2B \| 8 Pax	$14,816	$49	81%	3	2	1	$17	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
MV01#2mins 2 Velocity#3R2B 10pax	$8,743	$48	47%	3	2	1	$18	✅	❌	❌	Y / Y	⭐️ 4.4 (21)
Cosy City Pad + Netflix & WiFi 2	$13,196	$59	60%	3	2	1	$6	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
KL93 3BR@M Vertica KL near Sunway Velocity (5pax)	$10,016	$55	47%	3	2	1	$21	✅	❌	❌	Y / Y	⭐️ 4.2 (10)
9H TRX/KL City View 10Pax\|3BR 5MinMRT/KLCC/Sunway	$7,708	$42	47%	3	2	1	$17	✅	❌	❌	Y / Y	⭐️ 4.9 (32)
Cosy City Pad + Netflix & WiFi 4	$9,555	$56	45%	3	2	1	$8	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Cozy Modern MRT Sunway Velocity Ikea Cheras MV20 D	$6,605	$45	37%	3	2	1	$18	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Muji Infinity Pool MVertica 3BR7pax SunwayVelocity	$13,940	$55	67%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.7 (30)
NEW! French Design 3BR \| InfinityPool \| M Vertica	$10,802	$42	67%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
MV02#10pax#Velocity#PGRM#Family	$27,507	$171	43%	3	2	1	$18	✅	❌	❌	Y / Y	⭐️ 4 (15)
EPIC KL View 10Pax\|3BR 5MinWalkLRT/MRT/TRX/KLCC	$8,804	$49	47%	3	2	1	$15	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
SweetDream STAY/KL/VElocity 3R2B	$12,069	$56	56%	3	2	1	$20	✅	❌	✅	Y / Y	⭐️ 5 (40)
Enchanted Stays near MRT AEON Sunway Velocity Mall	$14,899	$58	68%	3	2	1	$21	✅	❌	❌	Y / Y	⭐️ 5 (23)
NEW M Vertica 3Bedroom8Pax Infinity Pool\|MRT中文房东	$12,608	$45	71%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
M Vertica KL City Pool View by SMOVF BNB	$18,411	$68	72%	3	2	1	$17	✅	❌	❌	N / Y	⭐️ 4.4 (22)
M Vertica 3BR Cheras near MRT station by Idealhub	$8,212	$38	55%	3	2	1	$13	✅	❌	❌	Y / N	⭐️ 4.7 (3)
Cozy KL Home near TRX, Velocity & 10 min to KLCC	$12,751	$67	52%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (25)
kl 3r2b 7 pax cosy house 3min mrt/velocity mall	$10,750	$42	67%	3	2	1	$11	✅	❌	❌	Y / Y	⭐️ 5 (41)
17H Sunset KL View 6Pax\|3BR 5MinMRT/Sunway.V/KLCC	$6,392	$37	44%	3	2	1	$15	✅	❌	❌	Y / Y	⭐️ 4.3 (14)
FrenchDesign\|Infinity Pool\|SunwayVelocity\|3BR7pax	$11,755	$50	60%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.7 (54)
M Vertica New Lovely 3BR w 100mbps Wi-Fi	$14,468	$59	66%	3	2	1	$20	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
MV 3B6P KLView Modern Sunway Velocity MRT longstay	$11,323	$63	46%	3	2	1	$19	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
KLCCPavTRXVelo \| MrtLrt \| 13PAX \| 3R2B \| (F)1CParK	$9,305	$49	49%	3	2	1	$19	✅	❌	❌	Y / Y	⭐️ 5 (37)
M Vertica 3BR 9Pax SunwayVelocity\|MRT\|AEON中文房东IKEA	$15,045	$47	84%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
THE ROOOM 岩悠居 @ Kuala Lumpur \| Pool & KLCC View	$30,385	$95	85%	3	2	1	$21	✅	❌	❌	Y / Y	⭐️ 5 (60)
Urban Elegance Retreat#Velocity#TRX#KLCC#Pavilion	$12,930	$62	56%	3	2	1	$20	✅	❌	❌	Y / Y	⭐️ 5 (12)
INS Style Home 5 min KL & Velocity Netflix Pool	$13,760	$53	69%	3	2	1	$15	✅	❌	✅	Y / Y	⭐️ 4.9 (38)
MV06#Pool#Near Velocity#3R2B#8pax#MRT#Cozy Suites	$33,682	$252	36%	3	2	1	$18	✅	❌	❌	Y / Y	⭐️ 4.4 (9)
M Vertica \| KLCC View 5mins to MRT Sunway Velocity	$20,262	$64	83%	3	2	1	$23	✅	❌	❌	Y / Y	⭐️ 4.9 (21)
MV3B7P Elegant Scandi KL SunwayVelocity Cheras MRT	$13,724	$63	57%	3	2	1	$19	✅	❌	❌	Y / Y	⭐️ 5 (39)
kLview.ClassicNear SunwayVelocit	$8,258	$52	41%	3	2	1	$20	✅	✅	✅	Y / Y	⭐️ 4.9 (27)
10 PAX Bukit Bintang KLCC Sunway Velocity MRT LRT	$7,459	$67	29%	3	2	1	$20	✅	❌	✅	Y / Y	⭐️ 5 (7)
5mint to velocity#MRTstation#3B suite #7pax#	$5,986	$47	33%	3	2	1	$21	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Gexa Space@M Vertica #Stylish Family Suites #8pax	$17,043	$70	66%	3	2	1	$25	✅	❌	❌	Y / Y	⭐️ 4.9 (18)

Return Metrics

-22.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,007	-$18,015	-$27,023	-$36,031	-$45,038	-$90,077	-$270,233
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,113	$4,312	$6,601	$8,983	$11,462	$25,459	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$27,605	$25,432	$23,487	$21,778	$20,315	$16,968	$93,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.13%

Cap Rate

-0.67%

Return on Investment

-5.88%

M Vertica Internal road Kuala Lumpur, Wilayah Persekutuan Kuala Lumpur, 56000

3 bed • 1 bath • 1 guests

Purchase Price

$10,840

Annual Revenue

BNBCalc predicts this property will get $61 per night with 56% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$12,920

Avg annual revenue

56%

Avg occupancy rate

$61

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

$5k

$15k

$25k

$35k

-$9,008

Profit

Revenue

$10,840

Operating Expenses

$11,848

Operating Income

-$1,008

Mortgage & Taxes

$8,000

Profit (Cash Flow)

-$9,008

$40,688

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$6,188

Closing Costs

$4,500

Total

$40,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.13%

Cap Rate

-0.67%

Return on Investment

-5.88%