BNBCalc Short Term Rental Investment Analysis 2-8 Burwood Rd 31, Burwood Heights, NSW, 2136

1 bed • 1 bath • 4 guests • A$605,000

BNB

Calc

Annual Revenue

A$47,389

Profit (Cash Flow)

-A$20,809

Cap Rate

3.3%

Annual Revenue

A$47,389

AirDNA projects A$189/night at 62% occupancy ($42,866). Airbtics projects A$175/night at 74% occupancy ($47,388). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 74% occupancy rate, A$175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$32,525	A$54,027	A$71,327	A$81,535
Occupancy	59%	81%	93%	96%
Nightly Rate	A$147	A$178	A$205	A$225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Burwood 1Br studio nearTrain Station/Shopping	A$59,375	A$178	86%	1	1	2	A$183	❌	❌	❌	Y / Y	⭐️ 5 (41)
Skyview Comfy Apt in Centre of Burwood	A$61,636	A$261	61%	1	1	2	A$132	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Burwood stunny apt with Parking \| Train&Shopping	A$70,197	A$192	94%	1	1	2	A$182	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Sydney strathfield brand new studio	A$37,335	A$154	64%	1	1	1	A$90	❌	❌	❌	Y / Y	⭐️ 5 (20)
Studio Apartment in Strathfield CBD D1	A$37,932	A$168	60%	1	1	1	A$40	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Lovely studio apartment in Strathfield CBD H2	A$50,846	A$168	80%	1	1	1	A$40	❌	❌	❌	Y / Y	⭐️ 5 (133)
Burwood 1Br apt nearTrain/Shopping street parking	A$47,825	A$149	84%	1	1	2	A$183	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Guest house with private entry	A$31,058	A$171	48%	1	1	2	A$51	❌	❌	❌	Y / Y	⭐️ 5 (99)
Lovely studio apartment in Strathfield CBD H4	A$45,794	A$161	75%	1	1	1	A$40	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy Croydon Park home with leafy green garden	A$45,346	A$124	99%	1	1	4	A$112	❌	❌	❌	Y / Y	⭐️ 5 (52)
Quiet Apartment, 11 min to CBD, Free parking, WiFi	A$63,426	A$180	94%	1	1	2	A$152	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Garden Studio in Ashfield	A$49,103	A$140	93%	1	1	1	A$51	❌	❌	❌	Y / Y	⭐️ 5 (238)
Private Cozy Basement Studio	A$29,307	A$93	85%	1	1	2	A$16	✅	❌	❌	N / N	⭐️ 4.5 (29)
Homebush Modern 1 Bedroom APT.(Free Parking) S07	A$37,958	A$208	48%	1	1	90	A$71	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Homebush Stylish and Modern One-Bed Apt	A$37,308	A$205	47%	1	1	90	A$71	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Luxury Brand New One Bed Apt in Homebush A01	A$50,675	A$225	59%	1	1	90	A$71	❌	❌	❌	Y / Y	⭐️ 5 (15)
Urban Oasis in Heart of Homebush 1bedroom	A$39,107	A$202	51%	1	1	90	A$71	❌	❌	❌	Y / Y	⭐️ 5 (8)
Chic 1BR Condo next to Croydon Station	A$49,977	A$144	94%	1	1	2	A$140	❌	❌	❌	Y / Y	⭐️ 5 (66)
Cosy and fresh apartment stay - Strathfield	A$52,849	A$169	84%	1	1	2	A$101	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
One bedroom in Sydney Five Dock	A$50,657	A$189	70%	1	1	1	A$152	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
A Designer Apartment with Classic Heritage Details	A$72,208	A$202	96%	1	1	2	A$121	❌	❌	❌	Y / Y	⭐️ 4.5 (143)
Courtyard Esperanza: Sunny Heritage Chic	A$62,121	A$185	89%	1	1	3	A$121	❌	❌	✅	Y / Y	⭐️ 4.5 (102)
Private Garden studio. Cosy and 2m walk to train	A$32,937	A$90	100%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (153)
The Redwood Tree Cottage @ Strathfield	A$25,201	A$106	65%	1	1	7	A$71	❌	❌	❌	Y / Y	⭐️ 5 (113)
City Living Made Easy\| 1 Bed Apt in Ashfield Heart	A$50,927	A$236	59%	1	1	2	A$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Inner West Retreat	A$48,394	A$223	55%	1	1	2	A$102	❌	❌	❌	Y / N	⭐️ 0 (0)
Bliss Retreat with 2 single bed	A$34,044	A$169	55%	1	1	3	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
City Living Made Easy\| 1 Bed Apt in Ashfield Heart	A$60,171	A$272	59%	1	1	2	A$102	❌	❌	✅	Y / Y	⭐️ 4 (6)
Burwood city view apartment	A$49,375	A$208	64%	1	1	2	A$112	❌	❌	❌	Y / Y	⭐️ 5 (41)
Little Gem in Ashfield	A$40,956	A$205	52%	1	1	2	A$101	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
Top floor studio brand new	A$45,181	A$158	78%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Homebush 1 Bedroom Nipper St	A$60,803	A$200	83%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
SuperHost - Most Requested Airbnb - Lux Apartment	A$66,590	A$189	95%	1	1	60	A$166	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cosy Private Studio / Hotel style in Five Dock	A$31,646	A$93	90%	1	1	3	A$121	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Loft studio in Croydon NSW, with tree top outlook	A$43,870	A$138	85%	1	1	1	A$51	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
1B Park views, homely & convenient location	A$61,448	A$191	86%	1	2	4	A$121	❌	❌	❌	Y / Y	⭐️ 5 (11)
Easy Esperanza: Compact Indoor-outdoor Living	A$79,605	A$214	100%	1	1	2	A$121	❌	❌	✅	Y / Y	⭐️ 5 (86)
Ashfield modern one bedroom apartment with parking	A$39,341	A$109	96%	1	1	1	A$40	❌	❌	❌	Y / Y	⭐️ 5 (194)
Executive Esperanza: Stay in a Victorian Manor	A$49,598	A$140	95%	1	1	2	A$121	❌	❌	❌	Y / Y	⭐️ 4.5 (45)

Return Metrics

-14.27% 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$20,809	-A$41,618	-A$62,427	-A$83,237	-A$104,046	-A$208,092	-A$624,278
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$484,000	A$484,000	A$484,000	A$484,000	A$484,000	A$484,000	A$484,000
Down Payment	A$121,000	A$121,000	A$121,000	A$121,000	A$121,000	A$121,000	A$121,000
Property Appreciation	A$18,150	A$36,844	A$56,099	A$75,932	A$96,360	A$208,069	A$863,493
Total Return	A$602,340	A$600,225	A$598,671	A$597,695	A$597,314	A$604,976	A$844,215

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.27%

Cap Rate

3.3%

Return on Investment

2.25%

2-8 Burwood Rd Burwood Heights, New South Wales, 2136

1 bed • 1 bath • 4 guests

Purchase Price

-52

Airbnb Investor Score

-A$20,809

Annual Profit

3.3%

Cap Rate

-14.3%

Cash on Cash

A$47,389

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$189/night at 62% occupancy.Projected nightly rate is A$175/night at 74% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

A$47,927

Avg annual revenue

74%

Avg occupancy rate

A$176

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$15k

A$35k

A$55k

A$80k

-A$20,809

Profit

Revenue

A$47,389

Operating Expenses

A$27,386

Operating Income

A$20,002

Mortgage & Taxes

A$40,811

Profit (Cash Flow)

-A$20,809

A$145,744

Cash Investment

Down Payment

A$121,000

Renos & Furnishing

A$6,594

Closing Costs

A$18,150

Total

A$145,744

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.27%

Cap Rate

3.3%

Return on Investment

2.25%