BNBCalc.com Investment Analysis Report of 1 Marlin Street, Tuross Head NSW 2537, Australia

3 bed • 2 bath • 8 guests • $440,000

BNB

Calc

Return Metrics

16.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.62%

Cap Rate

10.29%

Return on Investment

33.39%

Annual Revenue

$66,292

AirDNA projects $223/night at 44% occupancy ($35,837).

User selected values for this report: 55% occupancy rate, $330 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,748

Annual Expenses

$20,978

Utilities

$330

Internet + TV

$50

Water/Sewer

$50

Garbage

$25

Electric

$115

Gas

$40

Other

$50

Maintenance

$1,252

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$552

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$0

property-location

1 Marlin St Tuross Head, New South Wales, 2537

3 bed • 2 bath • 8 guests

$66,292

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.62%

Cap Rate

10.29%