BNBCalc Short Term Rental Investment Analysis 165 Dunlin Dr, Burleigh Waters QLD 4220, Australia

4 bed • 2 bath • 8 guests • $1,000,000

BNB

Calc

Report by:

james.s.ayres@gmail.com

Annual Revenue

$87,914

Profit (Cash Flow)

$4,995

Cap Rate

6.6%

Annual Revenue

$87,914

AirDNA projects $415/night at 59% occupancy ($89,429).

BNB Calc projects a 58% occupancy rate, $415 rate per night.

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

Return Metrics

2.07% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,995	$9,990	$14,985	$19,981	$24,976	$49,952	$149,858
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,455	$25,508	$39,189	$53,526	$68,552	$155,224	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$247,450	$296,399	$346,901	$399,016	$452,802	$749,094	$2,577,121

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.07%

Cap Rate

6.57%

Return on Investment

19.72%

165 Dunlin Dr Burleigh Waters, Queensland, 4220

4 bed • 2 bath • 8 guests

Purchase Price

$87,914

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,995

Profit

Revenue

$87,914

Operating Expenses

$22,130

Operating Income

$65,785

Mortgage & Taxes

$60,789

Profit (Cash Flow)

$4,995

$240,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$10,500

Closing Costs

$30,000

Total

$240,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.07%

Cap Rate

6.57%

Return on Investment

19.72%