BNBCalc Short Term Rental Investment Analysis 1 York St, Geelong, VIC, 3220

1 bed • 1 bath • 3 guests • A$475,000

BNB

Calc

Annual Revenue

A$66,600

Profit (Cash Flow)

A$4,019

Cap Rate

7.6%

Annual Revenue

A$66,600

AirDNA projects A$173/night at 70% occupancy ($44,166). Airbtics projects A$192/night at 66% occupancy ($46,269). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, A$240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$28,975	A$48,559	A$68,758	A$90,650
Occupancy	53%	69%	76%	90%
Nightly Rate	A$146	A$187	A$240	A$267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Multi-Purpose Pad	A$57,579	A$205	76%	1	1	2	A$62	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Billy’s Lookout, Bay Views! CBD Geelong Waterfront	A$62,323	A$238	69%	1	1	2	A$58	❌	❌	❌	Y / Y	⭐️ 5 (108)
༄ Terra Mare ༄ Your Central Hideaway with King Bed	A$64,092	A$258	68%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Bayview Luxe Geelong. Views! Waterfront CBD	A$72,497	A$238	81%	1	1	2	A$58	❌	❌	❌	Y / Y	⭐️ 5 (343)
Geelong West 1BR Unit-Pakington St 80m Entire Unit	A$40,472	A$130	83%	1	1	1	A$53	❌	❌	❌	Y / Y	⭐️ 5 (118)
West Park Luxury, Geelong West	A$51,582	A$267	50%	1	1	2	A$178	❌	❌	❌	Y / Y	⭐️ 5 (24)
7th floor apartment, Waterfront location.	A$49,880	A$147	90%	1	1	1	A$42	❌	❌	❌	Y / Y	⭐️ 5 (422)
Geelong Seaside Chalet INDULGE	A$25,763	A$184	37%	1	1	2	A$32	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Geelong Seaside Chalet EXPLORE	A$25,157	A$195	33%	1	1	2	A$53	❌	❌	❌	N / Y	⭐️ 4.8 (36)
Rippleside Lane-Across Park from the Sea. Private.	A$40,376	A$110	98%	1	1	1	A$42	❌	❌	❌	N / Y	⭐️ 5 (784)
Eastern Beach apartment with Pool & Gym	A$48,142	A$176	70%	1	2	2	A$146	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
Cosy Haven close to cafes, restaurants & boutiques	A$39,589	A$134	76%	1	1	1	A$53	❌	❌	❌	N / Y	⭐️ 5 (146)
The Milliner on Elizabeth	A$43,529	A$251	46%	1	1	2	A$178	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Quiet, cozy unit w garden in vibrant Geelong West	A$47,948	A$152	85%	1	1	1	A$53	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
The Vault, perfect retreat for 2	A$22,774	A$102	55%	1	1	1	A$99	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Waterfront Apartments: 1 Bedroom Apartment (4607)	A$68,494	A$250	75%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Beautiful house & home office	A$52,675	A$221	63%	1	2	1	A$42	❌	❌	❌	Y / Y	⭐️ 5 (48)
25 Villamanta St. Geelong	A$38,084	A$136	74%	1	1	3	A$136	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Radford on Elizabeth	A$40,277	A$238	43%	1	1	2	A$178	❌	❌	❌	Y / Y	⭐️ 4.6 (45)
The Pix - Industrial chic at its best	A$49,330	A$200	63%	1	1	2	A$178	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Waterfront Apartments: 1 Bedroom Apartment (4506)	A$66,669	A$250	73%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Waterfront Apartments: 1 Bedroom Executive (2304)	A$86,584	A$278	85%	1	0	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
25 Villamanta St Geelong	A$39,313	A$158	66%	1	1	3	A$125	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
1930’s Studio One near Geelong CBD – 5 Min Drive	A$74,102	A$251	78%	1	1	2	A$99	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
The Little Pix in the West	A$36,749	A$146	62%	1	1	2	A$178	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
25 Villamanta St apartments Geelong	A$32,104	A$125	65%	1	1	3	A$130	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Premium Executive 1Bedroom Views	A$21,920	A$154	39%	1	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Start of Great Ocean Road & CBD Geelong	A$41,029	A$152	73%	1	1	3	A$42	❌	❌	❌	N / Y	⭐️ 4.9 (148)
Cute Retro Gem	A$27,631	A$189	40%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Edgewater 207 - Spacious one bedroom apartment	A$105,113	A$302	95%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.3 (50)
Waterfront Apartments: 1 Bedroom Executive (2404)	A$72,323	A$278	71%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Short & Long Stays-Sophistication & Views on Ryrie	A$41,593	A$232	49%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Pako Street, 1 BDR Executive Apt	A$42,448	A$163	70%	1	1	2	A$99	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Unit near waterfront & 150m to cafes, shops & bars	A$24,568	A$90	74%	1	1	3	A$53	❌	❌	❌	N / Y	⭐️ 4.8 (13)
The Miramar: 1 Bedroom (1003)	A$92,637	A$275	92%	1	1	2	A$0	❌	❌	❌	Y / N	⭐️ 5 (15)
Trendy Industrial Unit in the West	A$36,398	A$134	68%	1	1	2	A$149	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Stunning Industrial Style in the West	A$32,342	A$146	54%	1	1	2	A$149	❌	❌	❌	Y / Y	⭐️ 3.4 (3)
Waterfront Apartments: 1 Bedroom Executive (4501)	A$83,715	A$229	100%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Little house	A$14,752	A$134	30%	1	1	1	A$0	❌	❌	❌	Y / N	⭐️ 4.6 (5)

Return Metrics

3.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$4,018	A$8,037	A$12,055	A$16,074	A$20,092	A$40,185	A$120,556
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$380,000	A$380,000	A$380,000	A$380,000	A$380,000	A$380,000	A$380,000
Down Payment	A$95,000	A$95,000	A$95,000	A$95,000	A$95,000	A$95,000	A$95,000
Property Appreciation	A$14,250	A$28,927	A$44,045	A$59,616	A$75,655	A$163,360	A$677,949
Total Return	A$493,268	A$511,964	A$531,101	A$550,690	A$570,748	A$678,545	A$1,273,506

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.46%

Cap Rate

7.59%

Return on Investment

19.76%

1 York St Geelong, Victoria, 3220

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

A$4,018

Annual Profit

7.6%

Cap Rate

3.5%

Cash on Cash

A$66,600

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$173/night at 70% occupancy.Projected nightly rate is A$192/night at 66% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

A$48,328

Avg annual revenue

66%

Avg occupancy rate

A$192

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

A$15k

A$45k

A$75k

A$105k

A$4,019

Profit

Revenue

A$66,600

Operating Expenses

A$30,539

Operating Income

A$36,061

Mortgage & Taxes

A$32,042

Profit (Cash Flow)

A$4,019

A$116,048

Cash Investment

Down Payment

A$95,000

Renos & Furnishing

A$6,798

Closing Costs

A$14,250

Total

A$116,048

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.46%

Cap Rate

7.59%

Return on Investment

19.76%