BNBCalc Short Term Rental Investment Analysis 12A Burne Ave, Dee Why, NSW, 2099

3 bed • 2 bath • 6 guests • A$2,231,000

BNB

Calc

Annual Revenue

A$198,196

Profit (Cash Flow)

-A$53

Cap Rate

6.7%

Annual Revenue

A$198,196

AirDNA projects A$383/night at 69% occupancy ($96,406). Airbtics projects A$497/night at 71% occupancy ($128,794). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, A$596 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$64,818	A$116,917	A$203,309	A$287,458
Occupancy	54%	77%	91%	99%
Nightly Rate	A$320	A$407	A$596	A$778

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Townhouse Freshwater	A$78,464	A$376	57%	3	1	4	A$0	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Dee Why Beach House	A$138,413	A$574	65%	3	3	3	A$198	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Divine Coastal Living	A$107,231	A$315	93%	3	1	5	A$0	❌	❌	❌	Y / Y	⭐️ 4.9 (171)
The Retreat - Northern Beaches - Huge House - Pool	A$161,657	A$736	60%	3	3	2	A$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Plantation Retreat	A$168,869	A$440	99%	3	1	7	A$264	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious and bright townhouse	A$91,696	A$278	86%	3	3	4	A$264	❌	❌	❌	Y / Y	⭐️ 5 (17)
Coastal Nature Retreat	A$82,501	A$265	82%	3	1	3	A$233	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Dog friendly family home	A$55,246	A$256	51%	3	1	3	A$264	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
'The Loved Abode' Beach Front Apartment	A$91,852	A$336	73%	3	2	2	A$209	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
The House on the Hill	A$55,633	A$363	36%	3	3	4	A$211	❌	❌	✅	Y / Y	⭐️ 5 (1)
Dee Why Dream: Stylish townhouse near the Beach	A$107,400	A$458	63%	3	2	15	A$542	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Direct Ocean views - 2 mins walk to Dee Why beach	A$165,756	A$550	80%	3	2	2	A$366	❌	❌	❌	Y / Y	⭐️ 5 (49)
Holiday Home Near the Beach	A$117,061	A$323	99%	3	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Close to beach Apartment	A$120,036	A$426	77%	3	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
FRESHWATER BEACH Penthouse with fantastic views	A$45,426	A$376	33%	3	1	2	A$0	❌	❌	❌	Y / N	⭐️ 4.6 (22)
Charming Collaroy Beach Cottage	A$266,579	A$717	100%	3	2	2	A$158	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Family friendly home and garden	A$105,633	A$360	80%	3	2	4	A$178	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Luxurious Penthouse-Park, Golf Course, Ocean views	A$123,240	A$653	49%	3	2	3	A$334	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Perfect for family holiday in Dee Why	A$108,242	A$296	100%	3	3	1	A$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Northern Beaches Short Stays	A$41,934	A$141	81%	3	1	2	A$0	❌	❌	❌	N / Y	⭐️ 4.8 (115)
Westminster on Dee Why Beach	A$134,179	A$389	90%	3	3	6	A$309	✅	❌	❌	Y / Y	⭐️ 5 (7)
Comfort, Coastline and Cafes	A$200,525	A$616	89%	3	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Peaceful Family Beach House	A$138,303	A$376	100%	3	1	4	A$211	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming and Affordable home with" Pool & Cabana"	A$108,662	A$305	91%	3	1	3	A$211	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Cliff Top Escape	A$192,111	A$939	55%	3	2	4	A$524	✅	❌	❌	Y / Y	⭐️ 5 (17)
Beachfront holiday apartment on Curl Curl Beach	A$115,885	A$370	84%	3	2	2	A$209	❌	❌	❌	Y / Y	⭐️ 4.6 (55)
Resort-Style 3-Bdr Retreat with New Swimming Pool	A$219,067	A$760	77%	3	2	2	A$366	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Freshwater Beach - the best of Sydney	A$107,027	A$299	93%	3	1	5	A$262	❌	❌	❌	Y / Y	⭐️ 5 (7)
Freshwater Beach Family Oasis	A$77,633	A$211	95%	3	3	2	A$366	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Long stay in Dee Why, 3bed 3bath Home	A$80,404	A$323	68%	3	3	90	A$0	❌	❌	✅	Y / N	⭐️ 0 (0)
New Penthouse apartment with stunning outlook	A$113,115	A$485	60%	3	2	3	A$334	❌	❌	❌	Y / Y	⭐️ 5 (9)
New Large Penthouse with Ocean & Golf Course Views	A$81,961	A$506	40%	3	2	3	A$346	❌	❌	❌	Y / Y	⭐️ 5 (10)
Luxury house, minutes to the beach	A$193,140	A$1,099	48%	3	3	90	A$527	❌	❌	❌	Y / Y	⭐️ 0 (0)
Collaroy 3Br Beach Home with Large Pool	A$75,561	A$272	76%	3	1	2	A$0	✅	❌	❌	Y / Y	⭐️ 0 (10)
The Ultimate Northern Beaches House	A$255,310	A$698	100%	3	3	3	A$209	❌	❌	❌	Y / N	⭐️ 4.8 (5)
Dee Why Beach Escape	A$338,277	A$963	96%	3	2	7	A$366	✅	❌	❌	Y / Y	⭐️ 5 (2)
Spacious House with Ocean Views - 100m from Beach!	A$88,517	A$590	41%	3	1	90	A$69	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

-0.01% 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$53	-A$106	-A$160	-A$213	-A$266	-A$533	-A$1,601
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$1,784,800	A$1,784,800	A$1,784,800	A$1,784,800	A$1,784,800	A$1,784,800	A$1,784,800
Down Payment	A$446,200	A$446,200	A$446,200	A$446,200	A$446,200	A$446,200	A$446,200
Property Appreciation	A$66,930	A$135,867	A$206,873	A$280,010	A$355,340	A$767,277	A$3,184,222
Total Return	A$2,297,876	A$2,366,761	A$2,437,713	A$2,510,796	A$2,586,073	A$2,997,743	A$5,413,620

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.01%

Cap Rate

6.74%

Return on Investment

16.85%

12A Burne Ave Dee Why, New South Wales, 2099

3 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

-A$53

Annual Profit

6.7%

Cap Rate

-0.0%

Cash on Cash

A$198,196

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$383/night at 69% occupancy.Projected nightly rate is A$497/night at 71% occupancy.

Occupancy Rate

Top 26% 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$125,332

Avg annual revenue

71%

Avg occupancy rate

A$497

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$40k

A$135k

A$235k

A$340k

-A$53

Profit

Revenue

A$198,196

Operating Expenses

A$47,753

Operating Income

A$150,443

Mortgage & Taxes

A$150,496

Profit (Cash Flow)

-A$53

A$526,792

Cash Investment

Down Payment

A$446,200

Renos & Furnishing

A$13,662

Closing Costs

A$66,930

Total

A$526,792

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.01%

Cap Rate

6.74%

Return on Investment

16.85%