BNBCalc Short Term Rental Investment Analysis 11 Trevillian Quay 2, Kingston, ACT, 2604

2 bed • 2 bath • 4 guests • A$1,010,000

BNB

Calc

Annual Revenue

A$89,119

Profit (Cash Flow)

-A$12,784

Cap Rate

5.5%

Annual Revenue

A$89,119

AirDNA projects A$268/night at 68% occupancy ($66,461). Airbtics projects A$263/night at 72% occupancy ($69,092). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, A$287 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$47,202	A$69,806	A$92,096	A$118,254
Occupancy	61%	77%	85%	90%
Nightly Rate	A$208	A$243	A$287	A$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kingston Foreshore - wetlands side	A$73,249	A$227	87%	2	1	2	A$105	❌	❌	✅	Y / Y	⭐️ 4.8 (239)
Heart of Kingston	A$63,213	A$203	84%	2	1	2	A$127	✅	❌	❌	Y / Y	⭐️ 4.9 (255)
💎Kingston Luxe💎2BR✅Pool✅Parking✅Wifi✅BBQ✅Wine	A$64,989	A$209	80%	2	1	1	A$131	✅	❌	❌	Y / Y	⭐️ 4.9 (118)
Quiet 2 bedroom Apt in the heart of old Kingston	A$97,368	A$341	77%	2	1	2	A$102	✅	❌	❌	Y / Y	⭐️ 4.8 (87)
2-Bedroom, Kingston Residence. Wifi & Parking	A$59,955	A$238	67%	2	1	1	A$104	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Plush 2 bedroom apartment Kingston	A$51,722	A$164	81%	2	1	1	A$105	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
Waterfront Luxury Kingston	A$94,152	A$358	70%	2	2	2	A$105	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
The Barty by Parbery Property	A$70,258	A$305	62%	2	2	1	A$89	❌	❌	❌	Y / Y	⭐️ 4.7 (105)
Lakeview Luxe - EV charger, Pool, Gym, Location +	A$207,910	A$658	85%	2	2	2	A$138	✅	❌	❌	Y / Y	⭐️ 5 (17)
Kingston Foreshore Island - Waterfront luxury	A$73,385	A$292	65%	2	2	2	A$135	❌	❌	❌	Y / Y	⭐️ 4.8 (364)
Gorgeous 2-Bed Townhouse with Patio, BBQ & Parking	A$86,855	A$247	94%	2	2	3	A$185	❌	❌	❌	Y / Y	⭐️ 5 (35)
Canberra Lakefront 2-Bed with Pool, Gym & Parking	A$77,423	A$269	76%	2	1	3	A$167	❌	❌	✅	Y / Y	⭐️ 4.7 (5)
Kingston Foreshore Paradise - 2BR	A$94,347	A$276	90%	2	2	2	A$135	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Comfy 2BA/2BR Kingston Foreshore Apartment	A$84,480	A$256	86%	2	2	2	A$135	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Kingston Waterfront Retreat	A$111,864	A$355	85%	2	2	2	A$125	✅	❌	❌	Y / Y	⭐️ 4.9 (114)
Calm 2 Bedroom Apartment Kingston Foreshore	A$31,056	A$185	43%	2	1	1	A$107	❌	❌	✅	Y / Y	⭐️ 4.7 (218)
Large Modern 2 Bdrm Apt, Water Views, 2x Car Spots	A$142,444	A$493	74%	2	2	2	A$315	❌	❌	❌	Y / Y	⭐️ 5 (28)
2 BR Unit in Kingston w/ discounted nightly rates	A$71,547	A$255	73%	2	2	2	A$107	❌	❌	❌	Y / Y	⭐️ 4.4 (34)
Luxury Sub Penthouse Waterfront Apartment	A$77,516	A$349	60%	2	2	365	A$105	❌	❌	❌	Y / Y	⭐️ 5 (84)
Kingston Foreshore Apt; 4km from Canberra Centre	A$96,255	A$308	82%	2	2	2	A$135	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Large light filled 2 bedroom modern apartment	A$60,597	A$170	97%	2	2	3	A$105	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Double story, modern, central, lakeside apartment.	A$45,483	A$268	45%	2	2	2	A$54	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Kingston foreshore waterfront	A$77,658	A$238	89%	2	1	2	A$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Executive 2 bedroom gem in Kingston	A$104,048	A$310	88%	2	2	3	A$232	✅	❌	✅	Y / Y	⭐️ 4.4 (37)
Kingston ACT waterfront 2b1b1car	A$29,330	A$178	42%	2	1	1	A$127	✅	❌	❌	Y / Y	⭐️ 3.4 (8)
Pristine Lakeside 2-Bed Apartment	A$89,337	A$284	86%	2	1	1	A$0	✅	❌	✅	Y / Y	⭐️ 3 (1)
Kingsborough - Daweston Terrace -2bd 2bth	A$74,241	A$240	83%	2	2	1	A$110	✅	❌	❌	Y / Y	⭐️ 5 (49)
Kingston arty pad	A$62,504	A$211	81%	2	1	2	A$96	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
2-Bedroom, Kingston home, Parking & Wifi	A$41,053	A$216	52%	2	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Calm home away from home	A$32,053	A$219	40%	2	1	1	A$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Canberra Lakefront 2-Bed with Pool, Gym & Parking	A$47,803	A$276	45%	2	1	1	A$196	✅	❌	✅	Y / Y	⭐️ 4 (2)
2br with waterfront view	A$102,057	A$285	95%	2	2	1	A$117	✅	✅	❌	Y / Y	⭐️ 4.7 (70)
Stylish apartment on the Foreshore	A$61,015	A$162	100%	2	1	2	A$131	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Cosy, Spacious Artists Retreat - Kingston	A$52,851	A$172	84%	2	1	2	A$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Kingston Central	A$60,540	A$263	60%	2	2	2	A$161	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Lake View Apartment in Kingston	A$53,566	A$190	73%	2	2	2	A$235	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lake View Apartment in Kingston	A$46,189	A$191	65%	2	2	2	A$156	✅	❌	❌	Y / Y	⭐️ 4.2 (86)
Lake View Apartment in Kingston	A$61,064	A$191	78%	2	2	2	A$234	❌	❌	❌	Y / Y	⭐️ 3.2 (8)
KingQueen2x free parksNetflixWifiCoffeeGHD	A$41,473	A$222	51%	2	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.7 (35)

Return Metrics

-5.26% 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)	-A$12,783	-A$25,567	-A$38,351	-A$51,134	-A$63,918	-A$127,837	-A$383,511
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$808,000	A$808,000	A$808,000	A$808,000	A$808,000	A$808,000	A$808,000
Down Payment	A$202,000	A$202,000	A$202,000	A$202,000	A$202,000	A$202,000	A$202,000
Property Appreciation	A$30,300	A$61,509	A$93,654	A$126,763	A$160,866	A$347,355	A$1,441,535
Total Return	A$1,027,516	A$1,045,941	A$1,065,303	A$1,085,629	A$1,106,948	A$1,229,518	A$2,068,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.26%

Cap Rate

5.47%

Return on Investment

11.29%

11 Trevillian Quay 2 Kingston, Australian Capital Territory, 2604

2 bed • 2 bath • 4 guests

Purchase Price

-8

Airbnb Investor Score

-A$12,783

Annual Profit

5.5%

Cap Rate

-5.3%

Cash on Cash

A$89,119

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects A$268/night at 68% occupancy ($66,461.97). Airbtics projects A$263/night at 72% occupancy ($69,092).

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

A$72,380

Avg annual revenue

72%

Avg occupancy rate

A$262

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$20k

A$80k

A$145k

A$210k

-A$12,784

Profit

Revenue

A$89,119

Operating Expenses

A$33,772

Operating Income

A$55,348

Mortgage & Taxes

A$68,131

Profit (Cash Flow)

-A$12,784

A$242,842

Cash Investment

Down Payment

A$202,000

Renos & Furnishing

A$10,542

Closing Costs

A$30,300

Total

A$242,842

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.26%

Cap Rate

5.47%

Return on Investment

11.29%