BNBCalc Short Term Rental Investment Analysis 26 Airlie Cr 2, Airlie Beach, QLD, 4802

1 bed • 1 bath • 1 guests • A$300,000

BNB

Calc

Annual Revenue

A$106,064

Profit (Cash Flow)

A$67,295

Cap Rate

23.4%

Annual Revenue

A$106,064

AirDNA projects A$237/night at 68% occupancy ($58,744). Airbtics projects A$245/night at 78% occupancy ($69,675). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 94% occupancy rate, A$309 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$44,437	A$66,426	A$108,561	A$126,121
Occupancy	66%	81%	94%	98%
Nightly Rate	A$180	A$219	A$309	A$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sea and Forest Suite	A$82,872	A$230	98%	1	2	2	A$42	❌	❌	❌	N / Y	⭐️ 5 (113)
Poolside Charm	A$71,974	A$208	94%	1	1	1	A$63	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Airlie Sun & Sand # 2 Walk Everywhere!	A$42,421	A$225	48%	1	1	1	A$95	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Splendeur Sur La Mer (One Bedroom)	A$162,734	A$542	82%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Oceanview Apartment-Top Location- Free WiFi.	A$58,249	A$188	83%	1	1	1	A$53	❌	❌	❌	Y / Y	⭐️ 4.9 (165)
Airlie Beach 5 “Drifters”	A$42,201	A$129	88%	1	1	2	A$32	❌	❌	❌	Y / Y	⭐️ 4.8 (463)
Seasalt@Airlie Best location 1bed apt, Private SPA	A$53,387	A$217	63%	1	1	1	A$183	✅	✅	❌	Y / Y	⭐️ 4.7 (96)
Airlie Sun & Sand studio #1 central	A$32,455	A$216	38%	1	1	1	A$95	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
One of the best views in the world!	A$61,084	A$172	96%	1	1	1	A$53	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
In the Heart of Airlie Beach - Private Guest Suite	A$45,054	A$138	87%	1	1	3	A$61	❌	❌	❌	Y / Y	⭐️ 4.8 (451)
Studio 8 on Waterson	A$60,490	A$172	96%	1	1	3	A$0	✅	❌	❌	Y / N	⭐️ 4.8 (49)
Alpha 8 on Waterson - Airlie Beach	A$72,600	A$216	92%	1	1	3	A$0	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
One Bedroom Deluxe · Shingley Beach Cove Apartment	A$50,209	A$280	49%	1	1	2	A$0	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
Waterfront View Studio - Whitsundays	A$80,115	A$293	73%	1	1	2	A$79	✅	❌	❌	Y / Y	⭐️ 4.4 (37)
Candlelight - Airlie Beach	A$101,761	A$348	80%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.7 (53)
Airlie Sun and Sand #4 central unit!	A$32,640	A$206	40%	1	1	1	A$95	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
Studio Apt-Airlie Beach Central	A$46,769	A$151	80%	1	1	2	A$188	✅	❌	❌	Y / Y	⭐️ 4.5 (74)
Unit 9/14 Watersons, Airlie Central Apartments	A$44,362	A$164	72%	1	1	4	A$84	✅	❌	❌	Y / Y	⭐️ 4.8 (116)
The Top Floor Luxury accomodation for 2, Spa Bath	A$130,672	A$354	100%	1	1	1	A$53	✅	✅	❌	Y / Y	⭐️ 5 (62)
1BR unit, Amazing views	A$47,668	A$130	99%	1	1	2	A$74	✅	❌	❌	Y / Y	⭐️ 4.8 (340)
Three A Airlie 🌴 Private Spa, Seaviews & Pool	A$92,246	A$254	98%	1	1	1	A$53	✅	✅	❌	Y / Y	⭐️ 5 (117)
What a View - Studio	A$60,492	A$344	48%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4 (23)
Pacific Blue Whitsunday - Studio	A$98,427	A$441	61%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Oscar's View - Airlie Beach	A$109,711	A$333	90%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.7 (133)
Ocean View 10 Wi-Fi Pool & Spa	A$82,733	A$333	66%	1	1	1	A$95	✅	✅	❌	Y / Y	⭐️ 4.2 (32)
AIRLIE VIEWS☀️STUNNING OCEAN VIEWS☀️2POOLS☀️SPA☀️WIFI🏝	A$67,284	A$180	100%	1	1	2	A$88	✅	✅	❌	Y / Y	⭐️ 4.7 (323)
Airlie Horizons	A$54,703	A$153	95%	1	1	1	A$68	❌	❌	❌	Y / Y	⭐️ 4.9 (743)
By The Sea Shore Stunning Unit Pool Spa Views	A$47,223	A$180	69%	1	1	1	A$95	✅	❌	❌	Y / Y	⭐️ 4.7 (59)
Ocean View 16 1 Bedroom Pool & Spa Wi-Fi	A$58,021	A$216	71%	1	1	1	A$95	✅	✅	❌	Y / Y	⭐️ 4.8 (71)
Rendez-vous Chez Leah	A$74,201	A$322	63%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.7 (46)
Central Ocean View # 27 Wi-Fi 2 Pools	A$79,235	A$319	66%	1	1	1	A$95	✅	✅	❌	Y / Y	⭐️ 4.8 (135)
Havana Retreat , Bikes, Wifi inc	A$64,497	A$187	94%	1	1	3	A$26	❌	❌	❌	Y / Y	⭐️ 5 (491)
Belle Vue Searene Studio Apartment	A$63,047	A$167	100%	1	1	2	A$105	✅	✅	❌	Y / Y	⭐️ 4.8 (165)
Ocean View 49 King Bed Spa Pool Wi-Fi	A$96,995	A$309	83%	1	1	1	A$95	✅	✅	❌	Y / Y	⭐️ 4.8 (129)
Airlie Dream	A$63,543	A$267	65%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.6 (65)
Casa Ava Airlie	A$65,597	A$227	79%	1	1	1	A$0	✅	❌	❌	Y / N	⭐️ 5 (3)
Queen Cabin with Ensuite	A$55,263	A$222	68%	1	1	1	A$0	❌	❌	❌	N / Y	⭐️ 4.5 (91)
Fully self-contained Cabin - heart of Airlie Beach	A$86,027	A$283	83%	1	1	2	A$0	❌	❌	❌	N / Y	⭐️ 4.5 (31)
SEARENE STUDIO WITH CORAL SEA VIEWS, POOL & WIFI	A$65,872	A$185	96%	1	1	2	A$32	✅	❌	❌	Y / Y	⭐️ 4.8 (394)
Ocean View 14 King Bed WI-FI Pool & Spa	A$80,196	A$312	68%	1	1	1	A$95	✅	✅	❌	Y / Y	⭐️ 4.8 (146)

Return Metrics

88.73% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$67,294	A$134,589	A$201,883	A$269,178	A$336,473	A$672,946	A$2,018,838
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$240,000	A$240,000	A$240,000	A$240,000	A$240,000	A$240,000	A$240,000
Down Payment	A$60,000	A$60,000	A$60,000	A$60,000	A$60,000	A$60,000	A$60,000
Property Appreciation	A$9,000	A$18,270	A$27,818	A$37,652	A$47,782	A$103,174	A$428,178
Total Return	A$376,294	A$452,859	A$529,701	A$606,831	A$684,255	A$1,076,120	A$2,747,016

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.73%

Cap Rate

23.42%

Return on Investment

104.48%

26 Airlie Cr Airlie Beach, Queensland, 4802

1 bed • 1 bath • 1 guests

Purchase Price

407

Airbnb Investor Score

A$50,027

Annual Profit

23.4%

Cap Rate

88.7%

Cash on Cash

A$106,064

Annual Revenue

BNBCalc predicts this property will get $245 per night with 78% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

A$69,625

Avg annual revenue

78%

Avg occupancy rate

A$245

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$30k

A$75k

A$115k

A$165k

A$67,295

Profit

Revenue

A$106,064

Operating Expenses

A$35,799

Operating Income

A$70,265

Mortgage & Taxes

A$2,970

Profit (Cash Flow)

A$67,295

A$75,838

Cash Investment

Down Payment

A$60,000

Renos & Furnishing

A$6,838

Closing Costs

A$9,000

Total

A$75,838

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

88.73%

Cap Rate

23.42%

Return on Investment

104.48%