Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 128 Lindeman Rd, Beerwah, QLD, 4519

4 bed • 2 bath • 2 guests • A$0

BNB

Calc

Annual Revenue

A$108,660

Profit (Cash Flow)

A$17,117

Cash on Cash Return

111.3%

Annual Revenue

A$108,660

AirDNA projects A$228/night at 51% occupancy ($42,446). Airbtics projects A$592/night at 57% occupancy ($123,283). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, A$425 rate per night.

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

Percentiles25%50%75%90%
RevenueA$73,882A$115,359A$204,798A$273,737
Occupancy42%56%74%84%
Nightly RateA$469A$547A$734A$866

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
A$72,670
A$523
38%
432A$0✅❌❌Y / Y⭐️ 4.9 (31)
A$157,886
A$617
67%
432A$237✅❌❌Y / Y⭐️ 5 (76)
A$70,082
A$242
79%
412A$0❌❌❌Y / Y⭐️ 5 (31)
A$99,425
A$640
42%
432A$128✅❌✅Y / Y⭐️ 4.5 (32)
A$170,407
A$604
74%
442A$425❌❌❌Y / Y⭐️ 5 (3)
A$200,019
A$620
87%
432A$189✅✅✅Y / Y⭐️ 4.8 (12)
A$224,337
A$724
84%
442A$237✅❌❌Y / Y⭐️ 5 (381)
A$90,120
A$550
41%
433A$260❌❌✅Y / Y⭐️ 4.7 (149)
A$92,929
A$415
60%
432A$251✅❌❌Y / Y⭐️ 4.9 (45)
A$144,928
A$453
85%
432A$251✅❌❌Y / Y⭐️ 5 (61)
A$71,242
A$248
78%
413A$94❌❌✅Y / Y⭐️ 5 (72)
A$170,757
A$923
47%
432A$543✅❌❌Y / Y⭐️ 5 (5)
A$110,344
A$837
36%
442A$0❌❌✅Y / Y⭐️ 5 (97)
A$68,802
A$241
74%
432A$237❌❌❌Y / N⭐️ 4.8 (38)
A$198,782
A$839
64%
431A$142❌✅❌Y / Y⭐️ 5 (100)
A$142,326
A$803
48%
432A$132✅❌❌Y / Y⭐️ 4.9 (82)
A$112,514
A$515
56%
431A$345❌❌✅Y / N⭐️ 4.8 (47)
A$82,506
A$415
53%
431A$110✅❌✅Y / Y⭐️ 4.9 (104)
A$116,659
A$544
57%
442A$283✅❌❌Y / Y⭐️ 4.7 (20)
A$59,452
A$422
38%
432A$142❌❌❌Y / Y⭐️ 5 (38)
A$170,914
A$643
71%
432A$331❌❌❌Y / Y⭐️ 5 (8)
A$292,567
A$862
92%
431A$451✅❌❌Y / Y⭐️ 4.8 (16)
A$134,398
A$543
67%
443A$213✅❌❌Y / Y⭐️ 4.9 (18)
A$132,558
A$592
56%
432A$406✅❌✅Y / Y⭐️ 4.9 (163)
A$133,992
A$475
73%
432A$373✅❌❌Y / Y⭐️ 4.9 (38)
A$127,170
A$766
42%
433A$237✅❌❌Y / Y⭐️ 4.8 (4)
A$181,997
A$972
50%
431A$237✅❌❌Y / Y⭐️ 5 (31)
A$80,360
A$271
75%
412A$171✅❌✅Y / Y⭐️ 4.8 (17)
A$159,619
A$909
48%
432A$0❌❌✅Y / Y⭐️ 5 (9)
A$105,061
A$488
56%
432A$473❌❌✅Y / Y⭐️ 4.9 (42)
A$149,059
A$694
56%
432A$382✅❌❌Y / N⭐️ 5 (17)
A$161,889
A$488
87%
431A$501❌❌❌Y / Y⭐️ 5 (138)
A$165,727
A$565
80%
431A$377❌❌❌N / N⭐️ 5 (15)
A$63,523
A$447
35%
422A$189❌❌❌Y / Y⭐️ 4.8 (6)
A$83,421
A$389
57%
421A$84❌❌✅Y / Y⭐️ 5 (41)
A$132,742
A$541
66%
432A$118✅❌✅Y / Y⭐️ 5 (175)
A$62,237
A$521
31%
437A$467❌❌✅Y / Y⭐️ 5 (24)

Return Metrics

111.26% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)A$17,117A$34,234A$51,352A$68,469A$85,587A$171,174A$513,524
Revenue AppreciationA$0A$0A$0A$0A$0A$0A$0
Home EquityA$0A$0A$0A$0A$0A$0A$0
Down PaymentA$0A$0A$0A$0A$0A$0A$0
Property AppreciationA$0A$0A$0A$0A$0A$0A$0
Total ReturnA$17,117A$34,234A$51,352A$68,469A$85,587A$171,174A$513,524

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

111.26%

Payback Period Days

328

Return on Investment

111.26%

property-location

128 Lindeman Rd Beerwah, Queensland, 4519

4 bed • 2 bath • 2 guests

A$108,660

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$228/night at 51% occupancy.Projected nightly rate is A$592/night at 57% occupancy.

Top 31% of comparables

Top 81% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

A$124,609

Avg annual revenue

57%

Avg occupancy rate

A$593

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$45k

A$125k

A$205k

A$295k

Sign up to see the data on 40 all comparables

A$17,117

Profit

Revenue

A$108,660

Operating Expenses

A$31,543

Operating Income

A$77,117

Net Effective Rent

A$60,000

Profit (Cash Flow)

A$17,117

A$15,385

Cash Investment

Renos & Furnishing

A$15,240

Setup Costs

A$145

Total

A$15,385

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

111.26%

Payback Period Days

328