BNBCalc Short Term Rental Investment Analysis 25 Chalmers St, Port Macquarie NSW 2444, Australia

3 bed • 1 bath • 5 guests • $500,000

BNB

Calc

Annual Revenue

$39,297

Profit (Cash Flow)

-$17,573

Cap Rate

4.1%

Annual Revenue

$39,297

AirDNA projects $203/night at 52% occupancy ($38,555).

BNB Calc projects a 53% occupancy rate, $203 rate per night.

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

Return Metrics

-75.58% 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)	-$17,573	-$35,146	-$52,719	-$70,292	-$87,865	-$175,730	-$527,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$499,999	$499,999	$499,999	$499,999	$499,999	$499,999	$499,999
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$497,426	$495,303	$493,644	$492,462	$491,771	$496,227	$686,439

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-75.58%

Cap Rate

4.1%

Return on Investment

24.18%

25 Chalmers St Port Macquarie, New South Wales, 2444

3 bed • 1 bath • 5 guests

Purchase Price

$39,297

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$17,573

Profit

Revenue

$39,297

Operating Expenses

$18,789

Operating Income

$20,508

Mortgage & Taxes

$38,081

Profit (Cash Flow)

-$17,573

$23,250

Cash Investment

Down Payment

Renos & Furnishing

$8,250

Closing Costs

$15,000

Total

$23,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-75.58%

Cap Rate

4.1%

Return on Investment

24.18%