BNBCalc Short Term Rental Investment Analysis 27 Tyson St, Ainslie, ACT, 2602

3 bed • 1 bath • 6 guests • A$1,220,000

BNB

Calc

Annual Revenue

A$103,619

Profit (Cash Flow)

A$56,557

Cap Rate

5.6%

Annual Revenue

A$103,619

AirDNA projects A$308/night at 63% occupancy ($70,924). Airbtics projects A$297/night at 73% occupancy ($79,247). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 82% occupancy rate, A$346 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$54,785	A$82,385	A$108,903	A$148,461
Occupancy	65%	76%	82%	88%
Nightly Rate	A$223	A$288	A$346	A$442

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3BR Family House in Dickson	A$54,042	A$178	75%	3	1.5	1	A$164	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
3BR Family House in Dickson	A$71,997	A$241	76%	3	1.5	1	A$164	❌	❌	❌	Y / Y	⭐️ 5 (17)
Dickson Luxe 3BR 2Bath Dble LUG Stunning New Home	A$71,990	A$348	55%	3	2	1	A$156	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern house near the Ainslie shops & Mt Ainslie	A$99,041	A$330	79%	3	1	2	A$168	❌	❌	❌	Y / Y	⭐️ 4.3 (38)
3BR Broadview New Apartment In Dickson	A$57,997	A$193	74%	3	2	1	A$154	✅	❌	❌	Y / Y	⭐️ 5 (39)
Beautiful Home just minutes walk from the city.	A$79,808	A$261	82%	3	1.5	2	A$266	❌	❌	✅	Y / Y	⭐️ 5 (116)
3BR Broadview New Apartment In Dickson	A$55,992	A$179	75%	3	2	1	A$154	✅	❌	❌	Y / Y	⭐️ 4.5 (127)
3BR Modern Apt \| Prime Location 7 Mins to CBD!	A$68,768	A$296	59%	3	2	2	A$182	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Captivating 3BR/2BA APT close to Dickson Shopping!	A$71,689	A$244	77%	3	2	2	A$176	❌	❌	❌	Y / Y	⭐️ 5 (120)
BRADDON CENTRAL CONVENIENCE	A$63,975	A$269	65%	3	2	3	A$138	❌	❌	❌	Y / Y	⭐️ 5 (213)
2-Storey Lumiere Townhouse w/ Private Courtyard	A$91,926	A$286	85%	3	3	2	A$204	❌	❌	❌	Y / Y	⭐️ 5 (85)
Entire bright and sunny 3 bedroom house in Downer!	A$54,530	A$189	77%	3	1	2	A$102	❌	❌	❌	Y / Y	⭐️ 5 (183)
3BR Braddon Flat, 8 mins walk to CBD	A$89,321	A$267	88%	3	2	2	A$178	❌	❌	❌	Y / Y	⭐️ 5 (444)
Chic 3-Bed in Central with Pool, Sauna and Gym	A$100,307	A$332	78%	3	2	3	A$264	✅	❌	❌	Y / Y	⭐️ 4.5 (71)
The Goodrem by Parbery Property	A$122,114	A$494	67%	3	2	2	A$93	✅	❌	❌	Y / Y	⭐️ 4.5 (98)
Metropol - CBD, pool, Sleeps 7	A$77,853	A$217	90%	3	2	1	A$156	✅	❌	❌	Y / Y	⭐️ 5 (43)
3 BRs topfloor view@Heart of Canberra free parking	A$105,819	A$333	83%	3	2	2	A$184	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Light Inner-North Sanctuary	A$36,395	A$118	81%	3	1	2	A$327	❌	❌	✅	Y / Y	⭐️ 5 (58)
Canberra City Centre!Panoramic & Scenic View!! 728	A$118,961	A$464	69%	3	2	2	A$138	❌	❌	❌	Y / Y	⭐️ 5 (139)
The Matilda by Parbery Property	A$113,683	A$491	61%	3	2	2	A$140	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Comfortable Inner North family home	A$40,479	A$190	57%	3	1	2	A$101	❌	❌	❌	Y / Y	⭐️ 5 (131)
Pet Friendly. Inner North. Coffee Food 2 min Walk	A$56,242	A$226	65%	3	1	2	A$153	❌	❌	✅	Y / Y	⭐️ 5 (188)
Beautiful 3 Bedroom Townhouse Located in Dickson	A$153,696	A$521	77%	3	2	1	A$368	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
3 Bdrm/2 Bthrm House A walk into Canberra CBD & AN	A$115,383	A$374	78%	3	2	3	A$404	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Nozomi@Dickson - Value, Location and Pets welcome	A$48,414	A$187	68%	3	1	3	A$123	❌	❌	✅	Y / Y	⭐️ 4.7 (53)
O‘Connor 3 bedroom Townhouse in Canberra	A$110,036	A$333	88%	3	3	2	A$186	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Luxury 3BR, 2Bath #Heart of City	A$75,279	A$431	46%	3	3	1	A$184	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Spacious modern townhouse in great location	A$66,568	A$275	64%	3	2	2	A$154	❌	❌	❌	Y / Y	⭐️ 5 (268)
Family Home in Dickson	A$153,031	A$428	97%	3	1.5	3	A$113	❌	❌	✅	Y / Y	⭐️ 5 (11)
Tranquil exclusive setting Canberra City	A$79,559	A$294	71%	3	1	2	A$156	❌	❌	❌	Y / Y	⭐️ 5 (30)
3-Bed Family Haven with Garden & BBQ Area	A$84,760	A$313	74%	3	2	3	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Walk to City Centre. Wi-Fi. Kitchen. Sleep10	A$59,881	A$354	38%	3	3	1	A$256	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Home@the gardens - tranquility on the city's edge	A$100,030	A$277	95%	3	3	2	A$368	❌	❌	❌	Y / Y	⭐️ 5 (24)
Serene 3BR Haven in Ainslie - Ideal Getaway	A$98,630	A$321	84%	3	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Turner, Central, 3 Bdr Private entry	A$53,242	A$291	50%	3	2	2	A$0	❌	❌	✅	Y / Y	⭐️ 4.9 (90)
Luxury accomadation near CBD	A$84,379	A$346	63%	3	3	1	A$134	❌	❌	❌	Y / Y	⭐️ 5 (25)
Colourful 3 bedroom home in Dickson	A$52,055	A$187	76%	3	2	3	A$0	❌	❌	❌	Y / N	⭐️ 4.8 (18)
3br on Lonsdale St - Braddon - Canberra	A$71,080	A$231	78%	3	2	1	A$124	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
EV ChargerNEW Warm Modern & Stylish Restful Home	A$60,435	A$197	84%	3	1.5	2	A$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Lovely family Home In Ainslie - Long Stays Welcome	A$154,716	A$440	96%	3	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

19.26% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$56,557	A$113,114	A$169,671	A$226,228	A$282,785	A$565,570	A$1,696,711
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$976,000	A$976,000	A$976,000	A$976,000	A$976,000	A$976,000	A$976,000
Down Payment	A$244,000	A$244,000	A$244,000	A$244,000	A$244,000	A$244,000	A$244,000
Property Appreciation	A$36,600	A$74,298	A$113,126	A$153,120	A$194,314	A$419,577	A$1,741,260
Total Return	A$1,313,157	A$1,407,412	A$1,502,798	A$1,599,348	A$1,697,099	A$2,205,148	A$4,657,971

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.26%

Cap Rate

5.62%

Return on Investment

35.81%

27 Tyson St Ainslie, Australian Capital Territory, 2602

3 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

-A$13,662

Annual Profit

5.6%

Cap Rate

19.3%

Cash on Cash

A$103,619

Annual Revenue

BNBCalc predicts this property will get $297 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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$83,102

Avg annual revenue

73%

Avg occupancy rate

A$298

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$35k

A$75k

A$115k

A$155k

A$56,557

Profit

Revenue

A$103,619

Operating Expenses

A$34,984

Operating Income

A$68,635

Mortgage & Taxes

A$12,078

Profit (Cash Flow)

A$56,557

A$293,574

Cash Investment

Down Payment

A$244,000

Renos & Furnishing

A$12,974

Closing Costs

A$36,600

Total

A$293,574

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.26%

Cap Rate

5.62%

Return on Investment

35.81%