BNBCalc Short Term Rental Investment Analysis 2 Akuna St 808, Canberra, ACT, 2601

1 bed • 1 bath • 2 guests • A$265,000

BNB

Calc

Annual Revenue

A$53,268

Profit (Cash Flow)

A$7,115

Cap Rate

9.4%

Annual Revenue

A$53,268

AirDNA projects A$169/night at 66% occupancy ($40,634). Airbtics projects A$200/night at 73% occupancy ($53,267). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 73% occupancy rate, A$200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$37,200	A$58,820	A$73,186	A$101,667
Occupancy	62%	82%	89%	97%
Nightly Rate	A$161	A$190	A$219	A$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Light & Lovely in Canberra's CBD - 1BR Apt w/Carsp	A$73,319	A$254	74%	1	1	1	A$142	✅	❌	❌	Y / Y	⭐️ 5 (35)
New High Floor Modern Apartment in Canberra City	A$42,163	A$162	66%	1	1	1	A$72	❌	❌	❌	Y / Y	⭐️ 5 (229)
1BR City Apt-Parking&View& Homey	A$40,782	A$165	62%	1	1	1	A$72	❌	❌	❌	Y / Y	⭐️ 5 (92)
City central apartment	A$33,656	A$136	66%	1	1	2	A$41	✅	✅	❌	Y / Y	⭐️ 5 (27)
City Comfy Apartment	A$53,999	A$156	91%	1	1	1	A$61	✅	❌	❌	Y / Y	⭐️ 5 (222)
Perfectly Located Modern Apartment - Canberra CBD	A$64,355	A$204	82%	1	1	1	A$142	✅	✅	❌	Y / Y	⭐️ 4.5 (111)
Studio Apartment	A$53,264	A$231	63%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Canberra City-centre 1 bedroom unit	A$38,040	A$133	77%	1	1	2	A$36	✅	❌	❌	Y / Y	⭐️ 5 (118)
Spacious, Quiet and Close to APH, ANU, and City	A$38,230	A$131	76%	1	1	2	A$97	✅	❌	❌	Y / Y	⭐️ 5 (254)
Dana-Cozy Apartment with Shared Entry in the City	A$57,569	A$169	90%	1	1	1	A$52	❌	❌	❌	Y / Y	⭐️ 4.5 (144)
Modern One-Bedroom Retreat in Downtown Canberra	A$51,444	A$161	82%	1	1	2	A$155	✅	✅	❌	Y / Y	⭐️ 5 (37)
Luxury 1Bed studio apartment on Akuna st Canberra	A$36,248	A$120	78%	1	1	2	A$83	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
1br in highgate with car space	A$51,012	A$153	88%	1	1	1	A$81	✅	❌	❌	Y / Y	⭐️ 5 (62)
Manhattan Moments @Canberra City	A$53,643	A$147	94%	1	1	2	A$72	❌	❌	❌	Y / N	⭐️ 5 (50)
Sky High Views in the Heart of Canberra	A$69,351	A$201	93%	1	1	3	A$136	✅	❌	❌	Y / Y	⭐️ 5 (70)
Spacious 1-Bed with View in Central Location	A$57,717	A$186	82%	1	1	3	A$136	✅	✅	❌	Y / Y	⭐️ 4.5 (45)
Modern 1-bed @City centre w Mountain View &Parking	A$52,640	A$148	97%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 5 (46)
One Bedroom Apartment	A$16,178	A$276	16%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Canberra 1-Bed with Pool, Gym, BBQ & Tennis Court	A$36,142	A$173	57%	1	1	3	A$0	✅	❌	❌	Y / Y	⭐️ 4 (4)
Casa Rina Apartment In Reid ACT	A$97,232	A$301	86%	1	1	2	A$175	✅	❌	❌	Y / Y	⭐️ 4 (10)
The Hamptons 1BR/1BA by Birch Apartments	A$89,115	A$312	78%	1	1	28	A$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Manhattan on Glebe Park opp Myers	A$37,790	A$211	49%	1	1	2	A$0	✅	❌	✅	Y / Y	⭐️ 4.5 (69)
Park Ave - Perfect City Stay!	A$71,034	A$209	89%	1	1	2	A$173	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
The very centre of Canberra CBD	A$16,674	A$217	21%	1	1	2	A$0	❌	✅	❌	Y / Y	⭐️ 4.5 (67)
1BR Apartment in CBD&parking&view&comfy	A$48,385	A$172	77%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Executive Balcony Apartment in Central Canberra	A$72,871	A$226	85%	1	1	3	A$136	✅	❌	❌	Y / Y	⭐️ 5 (36)
Center 1-Bed with Sauna, Gym, BBQ & Parking	A$58,948	A$179	87%	1	1	2	A$170	✅	❌	❌	Y / Y	⭐️ 0 (2)
Spacious apartment in centre of Canberra CBD	A$29,521	A$190	41%	1	1	2	A$76	❌	✅	❌	Y / Y	⭐️ 4.5 (81)
Stylish oasis in heart of Canberra, free parking	A$71,703	A$194	97%	1	1	28	A$172	✅	✅	❌	Y / Y	⭐️ 5 (40)
1-Bed with Amazing Views, Pool, Gym, BBQ & Parking	A$80,929	A$240	89%	1	1	3	A$136	✅	❌	❌	Y / Y	⭐️ 5 (20)
3 people, Pool, Canberra Cultural Centre	A$35,989	A$197	50%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.7 (27)
3 people, Near Casino, Gym, Pool, Tennis Court	A$32,753	A$190	47%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Chelsea by Birch Apartments	A$82,869	A$254	89%	1	1	1	A$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury 1 bedroom unit in the heart of Canberra	A$23,748	A$317	20%	1	1	5	A$137	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Elegant apartment - gym, pool and mountain views	A$131,209	A$362	99%	1	1	5	A$101	✅	✅	❌	Y / Y	⭐️ 5 (10)
Entire Beautiful Apt in the CBD	A$69,454	A$186	99%	1	2	1	A$76	❌	❌	❌	Y / Y	⭐️ 0 (0)
Center 1-Bed with Gym, BBQ and Stunning Views	A$79,882	A$214	100%	1	1	3	A$136	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Weekly stays. Canberra City (no parking)	A$38,386	A$125	84%	1	1	6	A$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Paradise in the city	A$70,394	A$217	85%	1	1	1	A$98	✅	✅	❌	Y / Y	⭐️ 4.7 (8)
Central 1-Bed In the Heart of Canberra	A$30,715	A$175	48%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

10.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$7,115	A$14,230	A$21,345	A$28,460	A$35,575	A$71,150	A$213,450
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$2,603	A$5,367	A$8,301	A$11,417	A$14,724	A$34,586	A$212,000
Down Payment	A$53,000	A$53,000	A$53,000	A$53,000	A$53,000	A$53,000	A$53,000
Property Appreciation	A$7,950	A$16,138	A$24,572	A$33,259	A$42,207	A$91,137	A$378,224
Total Return	A$70,668	A$88,735	A$107,219	A$126,137	A$145,507	A$249,874	A$856,674

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.52%

Cap Rate

9.43%

Return on Investment

26.14%

2 Akuna St Canberra, Australian Capital Territory, 2601

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

A$7,115

Annual Profit

9.4%

Cap Rate

10.5%

Cash on Cash

A$53,268

Annual Revenue

BNBCalc predicts this property will get $200 per night with 73% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

A$54,733

Avg annual revenue

73%

Avg occupancy rate

A$199

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$55k

A$90k

A$130k

A$7,115

Profit

Revenue

A$53,268

Operating Expenses

A$28,277

Operating Income

A$24,991

Mortgage & Taxes

A$17,876

Profit (Cash Flow)

A$7,115

A$67,583

Cash Investment

Down Payment

A$53,000

Renos & Furnishing

A$6,633

Closing Costs

A$7,950

Total

A$67,583

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.52%

Cap Rate

9.43%

Return on Investment

26.14%