BNBCalc Short Term Rental Cohost Analysis 23 Somerville St, Doncaster, VIC, 3108

4 bed • 3 bath • 10 guests • A$0

BNB

Calc

Owner income

A$60,245

Per year

This Airbnb could earn an additional

A$7,172

Per month vs a Long-Term Rental

Annual Revenue range

A$82,348 - A$150,068

Annual Revenue

A$86,065

AirDNA projects A$279/night at 64% occupancy ($65,154). Airbtics projects A$357/night at 66% occupancy ($86,064). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, A$357 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$57,533	A$82,348	A$114,599	A$150,068
Occupancy	55%	67%	74%	85%
Nightly Rate	A$279	A$329	A$413	A$470

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 Bedrooms House Walking To Shopping Town#20A	A$70,843	A$229	81%	4	2	1	A$168	❌	❌	✅	Y / Y	⭐️ 4.4 (49)
4 Bedroom（2 Master suite） townhouse in Doncaster	A$57,927	A$249	62%	4	3.5	2	A$204	❌	✅	❌	Y / Y	⭐️ 4.5 (71)
Spacious 4-Bedroom Family House with Outdoor Space	A$91,447	A$263	92%	4	2	2	A$204	❌	❌	❌	Y / Y	⭐️ 5 (48)
30%off 4Bedder3.5Bath lockedbackyardHouseDoncaster	A$125,837	A$470	72%	4	3.5	3	A$304	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
4 bedroom with 2master bedroom 3 bathroom 4 toilet	A$102,887	A$319	88%	4	3.5	3	A$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Modern 4BR townhouse best for family and couples	A$63,413	A$200	85%	4	3	4	A$294	❌	❌	❌	Y / Y	⭐️ 5 (114)
A Cozy Family House in Doncaster	A$80,855	A$427	50%	4	3	2	A$305	❌	✅	❌	Y / Y	⭐️ 4.5 (16)
Hillside House	A$76,029	A$230	90%	4	2	4	A$102	❌	❌	❌	Y / Y	⭐️ 5 (114)
Staycation in Doncaster Brick Family Home	A$80,915	A$319	65%	4	2	2	A$263	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Doncaster Brick Family Home Netflix Parking Wifi	A$86,131	A$341	65%	4	2	2	A$263	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Bright, Modern Retreat Townhouse in Doncaster	A$80,411	A$341	62%	4	2.5	2	A$244	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
House on an acre of land with a stunning view	A$173,953	A$849	56%	4	2.5	1	A$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
Melbourne Modern 4BR Staycation in Doncaster	A$80,143	A$341	62%	4	2.5	2	A$244	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
BrandNew4 bedder with 4 ensuites House @ Doncaster	A$119,738	A$456	70%	4	5	3	A$285	❌	❌	❌	Y / Y	⭐️ 5 (3)
Home for family 4B4B Surry hills	A$70,738	A$581	28%	4	4	2	A$288	❌	❌	❌	Y / Y	⭐️ 4 (2)
4Bedroom Nice House Balwyn North	A$82,094	A$283	75%	4	3	1	A$243	❌	❌	✅	Y / Y	⭐️ 3.8 (12)
4 Bedroom townhouse in Central Heidelberg.	A$83,329	A$307	73%	4	3	2	A$122	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Comfort, position and charm	A$92,576	A$376	63%	4	2	3	A$204	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern 4BR Staycation near Box Hill	A$83,001	A$330	67%	4	3	2	A$235	❌	✅	❌	Y / Y	⭐️ 5 (26)
Modern Comfort townhouse near BoxHill	A$82,618	A$329	67%	4	3	2	A$235	❌	❌	❌	Y / Y	⭐️ 5 (29)
KozyGuru \| Box Hill \| Dream Holiday House	A$73,698	A$262	77%	4	4	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Modern Style Family House with 4BD 3BATH （TF5221）	A$96,701	A$354	73%	4	3	5	A$255	❌	❌	❌	Y / Y	⭐️ 4.2 (27)
Balwyn North Elegant 4-Bedroom House	A$79,169	A$393	52%	4	2	1	A$293	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful Parkview Luxury House	A$76,947	A$429	49%	4	2	3	A$0	❌	✅	✅	Y / Y	⭐️ 5 (43)
4 Bedder3.5Bath Face to Garden walk to Westfield	A$75,552	A$374	54%	4	4	60	A$254	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Wendy's cosy 4 bedroom house#48Doncaster	A$70,339	A$268	70%	4	2	1	A$254	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Packham Enclave No.3	A$100,604	A$410	67%	4	3	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
4-bedroom spacious home in Box Hill North	A$80,400	A$316	68%	4	2	2	A$124	❌	❌	❌	Y / Y	⭐️ 5 (16)
KozyGuru \| BoxHill North \| Designer Grad Home	A$73,381	A$304	66%	4	4	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
4BD2.5BTHouse close to Westfield	A$120,913	A$453	73%	4	4	3	A$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely 4-Bedroom Family House with Outdoor Space	A$80,011	A$258	81%	4	2	3	A$153	❌	❌	❌	Y / Y	⭐️ 5 (54)
Templatestowe Doncaster Spacious Villa Pool Garden	A$80,155	A$460	45%	4	2	1	A$360	✅	❌	✅	Y / N	⭐️ 5 (4)
Stunning Family Home @ the heart of Box Hill North	A$72,099	A$266	74%	4	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Home near Box Hill Westfield Doncaster	A$49,426	A$307	44%	4	2	2	A$0	❌	❌	❌	N / Y	⭐️ 4.5 (8)
BrandNEW 4 bedder3bath House@Doncaster East	A$117,826	A$471	68%	4	3	60	A$285	❌	❌	✅	Y / Y	⭐️ 0 (2)
宽敞舒适的四卧室度假屋	A$75,664	A$371	44%	4	2.5	2	A$412	❌	✅	✅	Y / Y	⭐️ 4.5 (18)
10%Off Monthly 4Bedroom Home Walking Shopping Town	A$83,217	A$258	88%	4	2	1	A$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Modern Cozy Spacious Holiday House with Pool	A$55,104	A$323	44%	4	3	1	A$225	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
House Kimi	A$90,523	A$305	81%	4	2.5	2	A$0	❌	✅	❌	Y / Y	⭐️ 4.5 (5)
30% off 5Bedderhouse@Surrey Hills Walk to Station	A$106,311	A$507	55%	4	2	3	A$308	✅	❌	❌	Y / Y	⭐️ 0 (0)

23 Somerville St Doncaster, Victoria, 3108

4 bed • 3 bath • 10 guests

A$86,065

Annual Revenue

BNBCalc predicts this property will get $357 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

A$86,073

Avg annual revenue

66%

Avg occupancy rate

A$358

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$50k

A$90k

A$130k

A$175k

A$17,213

Profit

Revenue

A$86,065

Cleaning

A$11,425

Cohost commission

A$17,213

Owner payout

A$60,245

A$0

Cash Investment

Renos & Furnishing

A$0

Total

A$0