property-location

15 Waverley Cres Bondi Junction, New South Wales

1 bed • 1 bath • 2 guests

Purchase Price

$54,565

Annual Revenue

Manual override

Avg Daily Rate
$194
Occupancy
77%

$5k

$25k

$45k

$65k

Sign up to see the data on 48 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$14,882

Profit

Revenue

$54,565

Operating Expenses

$33,248

Operating Income

$21,317

Mortgage & Taxes

$6,435

Profit (Cash Flow)

$14,882

$673,750

Cash Investment

Down Payment

$650,000

Renos & Furnishing

$4,250

Closing Costs

$19,500

Total

$673,750

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

2.2%

Cap Rate

3.27%

Profit (Cummulative)

$14,882

$0

$4,250

$19,500

$1,637

Total Gain

$36,019

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.