BNBCalc Short Term Rental Investment Analysis 39 Manra Way, Pacific Pines QLD, Australia

4 bed • 2 bath • 1 guests • A$650,000

BNB

Calc

Annual Revenue

A$158,084

Profit (Cash Flow)

A$109,655

Cap Rate

17.9%

Annual Revenue

A$158,084

AirDNA projects A$279/night at 70% occupancy ($71,335). Airbtics projects A$555/night at 78% occupancy ($158,084). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, A$555 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$105,676	A$146,917	A$248,123	A$305,738
Occupancy	71%	80%	92%	97%
Nightly Rate	A$403	A$494	A$727	A$848

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The perfect Gold Coast oasis	A$128,664	A$545	62%	4	2	3	A$179	❌	❌	❌	Y / Y	⭐️ 5 (13)
Gold Coast Home Away from Home	A$107,877	A$353	80%	4	2.5	3	A$306	✅	❌	❌	Y / Y	⭐️ 5 (44)
Theme Park Central with a taste of Country	A$115,247	A$419	72%	4	2	2	A$204	❌	❌	❌	Y / Y	⭐️ 5 (154)
Gold Coast Luxury Stay	A$136,979	A$398	94%	4	2	3	A$0	✅	✅	❌	Y / N	⭐️ 5 (81)
Forest Oasis Views with Fireplace, Firepit & Pool	A$268,641	A$746	97%	4	2.5	90	A$285	✅	❌	❌	Y / Y	⭐️ 5 (111)
Poorinda Retreat	A$184,330	A$1,003	47%	4	3.5	2	A$464	✅	✅	✅	Y / Y	⭐️ 5 (55)
Family House, Theme Parks, Golf & Pool	A$201,888	A$613	90%	4	3	3	A$0	✅	❌	✅	Y / Y	⭐️ 5 (37)
Spacious Family Home	A$166,801	A$522	86%	4	3	3	A$205	✅	❌	❌	Y / Y	⭐️ 5 (9)
Spacious 4BR House: Ideal for a Relaxing Vacation	A$110,526	A$317	94%	4	2	2	A$304	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Waterfront, fishing, bush walking, theme parks	A$172,447	A$517	89%	4	3	3	A$281	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
The Tropic Sanctuary - GC attractions & beaches	A$136,311	A$846	44%	4	3	4	A$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Light and bright, welcoming family home to share.	A$321,711	A$862	100%	4	3	4	A$306	✅	❌	✅	Y / Y	⭐️ 5 (12)
Entertainers Delight!! Close to theme parks!	A$137,346	A$494	76%	4	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Panarama Waterview! Waterfront Luxury Holiday Heav	A$125,492	A$419	79%	4	2	2	A$326	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Oasis by the Pool, thrilling themeparks.	A$170,110	A$494	92%	4	3	2	A$224	✅	✅	❌	Y / Y	⭐️ 5 (34)
Parkwood House - 4 bedroom Family Retreat - Q Stay	A$113,479	A$337	92%	4	2	5	A$0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Stylish holiday retreat	A$129,302	A$599	59%	4	2	90	A$0	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Family Home with Pool Close to Theme Parks	A$121,376	A$361	89%	4	2	3	A$357	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Luxury family and friends escape	A$191,638	A$713	73%	4	3	90	A$161	✅	❌	✅	Y / Y	⭐️ 5 (7)
Tranquil Family Escape with Private Pool	A$135,898	A$442	84%	4	2	7	A$0	✅	❌	✅	Y / Y	⭐️ 4.3 (10)
Perfect family vacation! 5 minutes to theme parks	A$285,019	A$846	92%	4	3	5	A$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Relax at this Gold Coast Escape	A$119,483	A$367	89%	4	2	2	A$0	✅	✅	❌	Y / Y	⭐️ 4.9 (354)
Theme Park Paradise 4BR Spacious Family Home	A$213,807	A$759	77%	4	3	1	A$0	❌	❌	❌	Y / Y	⭐️ 4 (4)
Modern 4BR Holiday Home W/ Pool & BBQ @Oxenford	A$177,559	A$723	64%	4	3	2	A$309	✅	❌	✅	Y / Y	⭐️ 4.3 (6)
The Monterey	A$104,439	A$386	74%	4	2	4	A$0	✅	❌	❌	Y / Y	⭐️ 0 (6)
Kin By Khove	A$123,188	A$552	61%	4	2	3	A$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Modern 4BR house with pool in GC	A$218,124	A$1,035	57%	4	3	3	A$103	✅	❌	❌	Y / Y	⭐️ 4 (1)
Spacious Home in Arundel	A$143,575	A$404	97%	4	2	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.6 (22)
Luxury Farm Stay close to city	A$144,089	A$433	91%	4	2.5	4	A$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Holiday Pleasure	A$148,782	A$412	93%	4	3	3	A$514	✅	✅	✅	Y / N	⭐️ 5 (1)
Hinterland Views - Spacious Home	A$118,986	A$478	68%	4	3	28	A$0	❌	❌	❌	N / N	⭐️ 5 (1)
Tropic Sanctuary-Family Retreat	A$100,972	A$276	100%	4	3	3	A$257	❌	✅	✅	Y / Y	⭐️ 0 (0)
4BR Home with Pool in Helensvale!	A$114,109	A$1,039	30%	4	3	3	A$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
The Ultimate Family Getaway: 4 Bed House + Pool	A$239,757	A$829	79%	4	2	5	A$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
The Loisirs house - a gateway to nature	A$127,775	A$602	58%	4	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Gold Coast Paradise Retreat 4Beds at Arundel	A$123,423	A$409	80%	4	2	1	A$298	❌	✅	❌	Y / Y	⭐️ 5 (9)
4 bedroom tranquil villa with pool	A$221,616	A$818	74%	4	3	90	A$154	✅	❌	❌	Y / Y	⭐️ 5 (72)
Sun-Soaked Family Escape near Famed Attractions	A$71,213	A$227	74%	4	2	3	A$409	✅	❌	✅	Y / Y	⭐️ 4.6 (64)
Cheerful 4 bedroom home with a pool	A$123,920	A$423	80%	4	3	2	A$0	✅	✅	✅	Y / Y	⭐️ 4.8 (25)
Mountain view	A$71,713	A$196	100%	4	3	1	A$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

304.94% 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$109,654	A$219,309	A$328,964	A$438,619	A$548,274	A$1,096,548	A$3,289,645
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Down Payment	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Property Appreciation	A$19,500	A$39,585	A$60,272	A$81,580	A$103,528	A$223,545	A$927,720
Total Return	A$NaN	A$NaN	A$NaN	A$NaN	A$NaN	A$NaN	A$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

304.94%

Cap Rate

17.85%

Return on Investment

359.17%

39 Manra Way Pacific Pines, Queensland, 4211

4 bed • 2 bath • 1 guests

Purchase Price

977

Airbnb Investor Score

A$109,654

Annual Profit

17.9%

Cap Rate

304.9%

Cash on Cash

A$158,084

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$279/night at 70% occupancy.Projected nightly rate is A$555/night at 78% occupancy.

Occupancy Rate

Top 58% 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$154,190

Avg annual revenue

78%

Avg occupancy rate

A$555

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$70k

A$150k

A$235k

A$325k

A$109,655

Profit

Revenue

A$158,084

Operating Expenses

A$41,994

Operating Income

A$116,090

Mortgage & Taxes

A$6,435

Profit (Cash Flow)

A$109,655

A$16,459

Cash Investment

Down Payment

A$0

Renos & Furnishing

A$16,459

Total

A$16,459

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

304.94%

Cap Rate

17.85%

Return on Investment

359.17%