BNBCalc Short Term Rental Investment Analysis 114 Seib Rd, Eumundi, QLD, 4562

4 bed • 2 bath • 8 guests • A$1,400,000

BNB

Calc

Annual Revenue

A$183,488

Profit (Cash Flow)

A$43,411

Cap Rate

9.8%

Annual Revenue

A$183,488

AirDNA projects A$475/night at 43% occupancy ($74,528). Airbtics projects A$761/night at 66% occupancy ($183,487). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, A$761 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$105,094	A$181,909	A$266,321	A$409,253
Occupancy	54%	66%	81%	96%
Nightly Rate	A$522	A$740	A$879	A$1,145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Dairy: 5 bed/4 bath on picturesque farm	A$168,095	A$806	57%	4	4	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Dali Dali - Hinterland Getaway	A$355,825	A$954	100%	4	3	5	A$207	✅	✅	❌	Y / Y	⭐️ 5 (4)
Secluded Retreat in Noosa Hinterland	A$129,714	A$752	45%	4	2.5	1	A$363	✅	❌	✅	Y / Y	⭐️ 5 (48)
Coastal Farm Stay	A$63,083	A$406	42%	4	1	3	A$331	❌	❌	✅	Y / N	⭐️ 4.9 (32)
Sunshine Coast: Best Views, Pool, Pets Ok, Gather!	A$256,348	A$780	89%	4	3	2	A$311	✅	❌	✅	Y / Y	⭐️ 5 (89)
Magnolia Cottage-Stunning Noosa Hinterland Retreat	A$99,068	A$408	65%	4	2	2	A$129	❌	❌	✅	Y / Y	⭐️ 5 (123)
Ninderry escape	A$97,270	A$672	37%	4	3	2	A$416	❌	❌	❌	Y / Y	⭐️ 5 (19)
Fijian Retreat - sauna, heated pool, mins to beach	A$279,815	A$1,140	66%	4	3	2	A$436	✅	❌	❌	Y / Y	⭐️ 5 (51)
Thirlestane Farm Cottage & Barn-Cooroy	A$194,043	A$855	62%	4	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (83)
Amity House - Noosa hinterland	A$123,346	A$403	81%	4	2.5	5	A$202	✅	❌	❌	Y / Y	⭐️ 5 (140)
Noosa hinterland acreage close to Coolum beach	A$60,876	A$237	68%	4	2	2	A$207	❌	❌	❌	Y / Y	⭐️ 5 (151)
Calanthe Acreage - With Heated Spa Pool	A$121,120	A$575	56%	4	3	1	A$430	✅	✅	✅	Y / Y	⭐️ 5 (53)
Peregian Beach Retreat	A$479,077	A$1,309	100%	4	2	6	A$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Beach Escape For Families & Large Groups + Pets OK	A$101,187	A$400	66%	4	2	3	A$578	❌	❌	✅	Y / Y	⭐️ 5 (117)
Little oasis in the sun	A$334,386	A$922	97%	4	2	5	A$207	✅	❌	❌	Y / Y	⭐️ 0 (2)
Beach home Noosa	A$129,269	A$639	55%	4	3	5	A$363	✅	❌	❌	Y / Y	⭐️ 5 (86)
Clouds End - Waterfront, Walk to Noosa River	A$135,129	A$446	81%	4	3	1	A$326	✅	❌	✅	Y / Y	⭐️ 5 (52)
Lux & Lifestyle Noosa Waters	A$273,568	A$1,197	59%	4	5	2	A$623	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Noosaville Retreat with lagoon pool/bali hut	A$147,883	A$400	99%	4	2.5	2	A$234	✅	❌	❌	Y / Y	⭐️ 5 (318)
9 Skipper Place, Noosaville	A$136,141	A$524	71%	4	2	5	A$0	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Exquisite Riverside Living, Noosaville	A$246,900	A$932	71%	4	3	5	A$207	✅	❌	❌	Y / Y	⭐️ 5 (17)
Noosa, Canal Side 4 bedroom Home With Pool!	A$154,603	A$637	66%	4	2.5	4	A$363	✅	❌	❌	Y / Y	⭐️ 5 (35)
Noosa Hinterland rainforest escape with pool.	A$87,802	A$447	52%	4	2	2	A$124	✅	❌	❌	Y / Y	⭐️ 5 (89)
Tallowood Rise Hinterland Escape	A$334,718	A$1,604	57%	4	3.5	5	A$156	✅	❌	❌	Y / Y	⭐️ 5 (21)
Bali-Ahn. Acreage 3-mins to town.Aircon.WiFi.Pool	A$98,210	A$729	36%	4	2.5	3	A$248	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Pet Friendly Home, Pool and Endless Entertainment	A$223,489	A$925	66%	4	2	1	A$0	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Shoreview ~ Luxury Family Home right on the Water	A$184,605	A$667	73%	4	3	5	A$573	✅	❌	❌	Y / Y	⭐️ 5 (96)
Classic Canal Oasis with Pool	A$241,411	A$752	87%	4	2.5	3	A$467	✅	❌	❌	Y / Y	⭐️ 5 (71)
The Seahorse ~ Family & Pooch Friendly Home	A$288,699	A$866	90%	4	2	3	A$425	✅	❌	✅	Y / Y	⭐️ 5 (158)
Pet Friendly Modern Oasis with Private Pool	A$127,771	A$382	89%	4	2	2	A$419	✅	❌	✅	Y / Y	⭐️ 5 (32)
The River Shack, Vintage Luxe, Right Beside River	A$131,876	A$525	66%	4	3	5	A$441	✅	❌	❌	Y / Y	⭐️ 5 (147)
Tranquil & Modern Riverside Getaway	A$177,091	A$702	67%	4	2	5	A$186	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Coastal Oasis: Luxury Pool & Nature Views	A$153,509	A$839	47%	4	2	2	A$419	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Luxurious impeccably styled waterfront Noosa home	A$218,988	A$844	70%	4	3	2	A$570	✅	❌	❌	Y / Y	⭐️ 5 (64)
Noosa Getaway - walk to cafes, river, pet friendly	A$102,216	A$659	42%	4	2.5	4	A$363	✅	❌	✅	Y / Y	⭐️ 5 (48)
Home Away Noosa - Family friendly-bikes-pets-beach	A$101,038	A$521	48%	4	2	2	A$261	✅	❌	✅	Y / Y	⭐️ 5 (12)
Noosa Waterfront Retreat - on the waters edge -	A$172,255	A$1,111	40%	4	2	4	A$260	✅	❌	❌	Y / Y	⭐️ 5 (94)
Bridges bush retreat - peaceful country escape	A$304,371	A$866	96%	4	2	3	A$0	✅	❌	✅	Y / N	⭐️ 5 (7)
Betty - Black Mountain House	A$221,938	A$1,783	34%	4	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Luxury Sanctuary with Ocean views	A$261,950	A$850	81%	4	3	2	A$471	✅	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

12.81% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$43,410	A$86,821	A$130,232	A$173,642	A$217,053	A$434,107	A$1,302,321
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$1,120,000	A$1,120,000	A$1,120,000	A$1,120,000	A$1,120,000	A$1,120,000	A$1,120,000
Down Payment	A$280,000	A$280,000	A$280,000	A$280,000	A$280,000	A$280,000	A$280,000
Property Appreciation	A$42,000	A$85,260	A$129,817	A$175,712	A$222,983	A$481,482	A$1,998,167
Total Return	A$1,485,410	A$1,572,081	A$1,660,049	A$1,749,355	A$1,840,037	A$2,315,590	A$4,700,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.81%

Cap Rate

9.84%

Return on Investment

29.27%

114 Seib Rd Eumundi, Queensland, 4562

4 bed • 2 bath • 8 guests

Purchase Price

Airbnb Investor Score

A$43,410

Annual Profit

9.8%

Cap Rate

12.8%

Cash on Cash

A$183,488

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$475/night at 43% occupancy.Projected nightly rate is A$761/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

A$187,967

Avg annual revenue

66%

Avg occupancy rate

A$761

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$60k

A$195k

A$335k

A$480k

A$43,411

Profit

Revenue

A$183,488

Operating Expenses

A$45,637

Operating Income

A$137,850

Mortgage & Taxes

A$94,440

Profit (Cash Flow)

A$43,411

A$338,720

Cash Investment

Down Payment

A$280,000

Renos & Furnishing

A$16,720

Closing Costs

A$42,000

Total

A$338,720

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.81%

Cap Rate

9.84%

Return on Investment

29.27%