BNBCalc.com Investment Analysis Report of 12 Kundibar St, Katoomba NSW 2780, Australia

2 bed • 1 bath • 4 guests • $700,000

BNB

Calc

Return Metrics

-17.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.89%

Cap Rate

2.46%

Return on Investment

-1.22%

Annual Revenue

$34,899

AirDNA projects $195/night at 49% occupancy ($34,899).

User selected values for this report: 49% occupancy rate, $195 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,468

Annual Expenses

$17,617

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$991

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$291

Management & Platform Fees

$87

Platform Fee (i.e. Airbnb)

$87

Property Manager Fee

$0

property-location

12 Kundibar St Katoomba, New South Wales, 2780

2 bed • 1 bath • 4 guests

$34,899

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-17.89%

Cap Rate

2.46%