property-location

15B Westlake St Wilson, Western Australia

4 bed • 3.5 bath • 1 guests

Purchase Price

A$112,269

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
A$483
Occupancy
64%

A$10k

A$65k

A$125k

A$190k

Sign up to see the data on 49 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-A$15,027

Profit

Revenue

A$112,269

Operating Expenses

A$46,348

Operating Income

A$65,921

Mortgage & Taxes

A$80,948

Profit (Cash Flow)

-A$15,027

A$291,871

Cash Investment

Down Payment

A$240,000

Renos & Furnishing

A$15,871

Closing Costs

A$36,000

Total

A$291,871

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-5.14%

Cap Rate

5.49%

Profit (Cummulative)

-A$15,027

A$11,789

A$15,871

A$36,000

A$3,368

Total Gain

A$36,130

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.