BNBCalc Short Term Rental Investment Analysis 38 Longview St, Eastwood, NSW, 2122

3 bed • 1 bath • 5 guests • A$500,000

BNB

Calc

Annual Revenue

A$106,718

Profit (Cash Flow)

A$37,185

Cap Rate

14.2%

Annual Revenue

A$106,718

AirDNA projects A$279/night at 63% occupancy ($64,188). Airbtics projects A$300/night at 70% occupancy ($76,649). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 81% occupancy rate, A$361 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$59,533	A$75,278	A$110,355	A$137,011
Occupancy	65%	71%	81%	86%
Nightly Rate	A$244	A$281	A$361	A$417

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nearly brand new granny flat	A$55,766	A$207	71%	3	2	1	A$125	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Luxury Apartment Overlooking Macquarie University	A$110,268	A$462	63%	3	2	2	A$189	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Exquisite High-End Retreat in Macquarie Park	A$107,006	A$388	73%	3	2	2	A$189	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Modern 3BD Townhouse in Marsfield	A$90,058	A$273	82%	3	2.5	2	A$402	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cozy Home - 3 BR - Close to Station & Shops	A$56,258	A$266	54%	3	1	4	A$210	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Newly renovated Guest house in Epping	A$61,271	A$252	58%	3	2	1	A$261	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lovely beautiful and tidy 3 beds APT with free P	A$78,350	A$242	87%	3	2	2	A$127	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Renovated 3bed 2bath Townhouse w Private Garden	A$105,628	A$309	91%	3	2	2	A$159	❌	❌	❌	Y / Y	⭐️ 5 (29)
3-BR ground floor near train and shopping+free PKG	A$61,989	A$229	67%	3	2	1	A$208	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Luxuary 3 Bedroom Apartment in Ryde	A$79,902	A$370	56%	3	2	3	A$261	❌	❌	❌	Y / Y	⭐️ 4 (10)
Marsfield 5 bed Townhouse near Macquarie Uni FreeP	A$75,634	A$244	72%	3	2.5	90	A$329	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Gordon Heights Retreat: Skyline Serenity	A$76,564	A$279	74%	3	2	2	A$168	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Three Beds Scenic WATER View \| Free P. \| UiSTAY	A$89,051	A$305	77%	3	2	2	A$188	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Cosy 3BR House \| 7 mins drive to Macquarie Centre	A$74,627	A$218	84%	3	2	2	A$242	❌	❌	❌	Y / Y	⭐️ 5 (28)
Good Vaule Sydney House for up to five People。	A$84,550	A$290	78%	3	2	5	A$157	❌	❌	✅	Y / Y	⭐️ 5 (101)
Luxury Moderne in Tranquil Cliff Top Bush Retreat	A$75,001	A$266	77%	3	1.5	5	A$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Family residence with pool, gym and parking	A$134,116	A$438	82%	3	2	4	A$263	✅	❌	✅	Y / Y	⭐️ 0 (1)
Superb 3BR Apt/Great location/ Modern amenities	A$87,366	A$378	62%	3	2	2	A$200	✅	✅	❌	Y / Y	⭐️ 5 (20)
Sydney Epping brand new Luxury 3 bedroom apartment	A$92,360	A$358	68%	3	2	1	A$314	❌	❌	❌	Y / Y	⭐️ 5 (4)
3BR House in Ryde Sleeps 5	A$72,216	A$284	67%	3	1	4	A$208	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
High end, Waterfront 3 BR near Shopping center	A$65,269	A$248	69%	3	2	2	A$253	❌	❌	❌	Y / Y	⭐️ 4.1 (21)
Furnished 3bedrooms Townhouse at Eastwood	A$38,416	A$133	71%	3	3	1	A$366	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Executive 3bed2bath with Parking Study Gym Pool	A$77,813	A$244	86%	3	2	4	A$208	✅	❌	✅	Y / Y	⭐️ 5 (49)
Brand New 3Bedroom 4Beds nearby Macquarie Centre	A$75,693	A$240	86%	3	2	12	A$0	✅	❌	✅	Y / Y	⭐️ 4 (3)
Wonderful water view free parking Three beds	A$80,942	A$292	74%	3	2	1	A$159	❌	❌	❌	Y / Y	⭐️ 4 (20)
Convenient & comfortable waterfront terrace.	A$76,997	A$593	35%	3	2.5	2	A$188	❌	❌	❌	Y / Y	⭐️ 5 (44)
River View Oasis \| Spacious 3-Bed House with Pool	A$100,734	A$423	62%	3	2	2	A$316	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
New Luxury Apartment With Views	A$76,521	A$258	81%	3	2	3	A$0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Spacious Mountain View Villa in Ryde + Sunset Deck	A$76,837	A$293	67%	3	2	2	A$261	❌	❌	❌	Y / Y	⭐️ 5 (86)
Brand new City view condo 4bed2bath with Parking	A$77,609	A$292	68%	3	2	28	A$237	❌	❌	✅	Y / Y	⭐️ 5 (10)
Family Home suit everyone	A$23,747	A$341	19%	3	2	90	A$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Wi-Fi, AC, Netflix, Timber/F, Parking&Well fenced	A$54,642	A$218	64%	3	1	1	A$297	❌	✅	✅	Y / Y	⭐️ 4.5 (13)
Cheerful house for the whole family	A$83,911	A$258	88%	3	2	3	A$151	✅	❌	✅	Y / Y	⭐️ 4.7 (20)
House in Gladesville	A$77,412	A$268	79%	3	2	2	A$0	❌	✅	✅	Y / N	⭐️ 4.5 (14)
Amazing City view Condo (4 beds, Parking, Wi-Fi)	A$96,234	A$370	66%	3	2	28	A$244	❌	❌	✅	Y / Y	⭐️ 5 (2)
Home in West Ryde	A$33,440	A$223	41%	3	1	90	A$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Brand New 3BrApt in Natural Light at Macquarie Uni	A$83,184	A$305	71%	3	2	21	A$242	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Prime Location: Elegant Apartment with Pool	A$122,048	A$417	80%	3	2	2	A$0	✅	❌	✅	Y / Y	⭐️ 0 (3)
Eastwood Furnished Apartments- 3 Bedroom Townhouse	A$121,989	A$370	90%	3	2.5	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Detached 3 Bedroom 2 toilet -Granny Flat	A$56,189	A$183	84%	3	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)

Return Metrics

28.99% 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$37,184	A$74,369	A$111,553	A$148,738	A$185,922	A$371,845	A$1,115,537
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$400,000	A$400,000	A$400,000	A$400,000	A$400,000	A$400,000	A$400,000
Down Payment	A$100,000	A$100,000	A$100,000	A$100,000	A$100,000	A$100,000	A$100,000
Property Appreciation	A$15,000	A$30,450	A$46,363	A$62,754	A$79,637	A$171,958	A$713,631
Total Return	A$552,184	A$604,819	A$657,917	A$711,492	A$765,560	A$1,043,804	A$2,329,169

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.99%

Cap Rate

14.18%

Return on Investment

44.52%

38 Longview St Eastwood, New South Wales, 2122

3 bed • 1 bath • 5 guests

Purchase Price

163

Airbnb Investor Score

A$37,184

Annual Profit

14.2%

Cap Rate

29.0%

Cash on Cash

A$106,718

Annual Revenue

BNBCalc predicts this property will get $300 per night with 70% occupancy, putting it in the top 44% 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$79,190

Avg annual revenue

70%

Avg occupancy rate

A$300

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$25k

A$60k

A$95k

A$135k

A$37,185

Profit

Revenue

A$106,718

Operating Expenses

A$35,805

Operating Income

A$70,913

Mortgage & Taxes

A$33,728

Profit (Cash Flow)

A$37,185

A$128,226

Cash Investment

Down Payment

A$100,000

Renos & Furnishing

A$13,226

Closing Costs

A$15,000

Total

A$128,226

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.99%

Cap Rate

14.18%

Return on Investment

44.52%