BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 45 Andrew St, Grantham Farm, NSW, 2765

4 bed • 2 bath • 10 guests • A$0

BNB

Calc

Owner income

A$62,603

Per year

This Airbnb could earn an additional

A$7,453

Per month vs a Long-Term Rental

Annual Revenue range

A$76,675 - A$173,804

Annual Revenue

A$89,433

AirDNA projects A$278/night at 55% occupancy ($55,810). Airbtics projects A$360/night at 68% occupancy ($89,433). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 68% occupancy rate, A$360 rate per night.

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

Percentiles25%50%75%90%
RevenueA$46,755A$76,675A$120,597A$173,804
Occupancy55%67%80%89%
Nightly RateA$219A$295A$391A$512

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy Home in Box Hill

No image available

A$59,622
A$186
79%
421A$183❌❌❌Y / Y⭐️ 4.5 (50)
Modern Charming 4BR in Schofields/6 mins to Metro

No image available

A$149,695
A$475
82%
42.52A$394❌❌❌Y / Y⭐️ 5 (16)
15% Off Long Stay Discount,New 4 bed Quiet Street

No image available

A$41,238
A$211
45%
4390A$203❌❌❌Y / Y⭐️ 0 (0)
Spacious 4-bedroom villa in Schofields

No image available

A$91,416
A$321
75%
432A$295❌❌❌Y / Y⭐️ 5 (11)
Marsden Park 2 level brand new house near Parks

No image available

A$74,217
A$214
86%
42.52A$323❌❌❌Y / Y⭐️ 4.5 (65)
Maraylya Cheerful 4Br House

No image available

A$61,800
A$217
70%
435A$290❌❌❌Y / Y⭐️ 4.5 (23)
The Pond sweet 4 br home by Coles&WiFi

No image available

A$74,625
A$214
85%
42.51A$345❌❌❌Y / Y⭐️ 4.5 (71)
4 Bedrooms House for Whole Family

No image available

A$62,185
A$314
53%
42.52A$71❌❌❌Y / Y⭐️ 4.5 (22)
Kellyville Modern & Stylish House for family &work

No image available

A$76,837
A$220
89%
422A$314❌❌❌Y / Y⭐️ 4.5 (86)
Cornwallis House, Hawkesbury

No image available

A$206,920
A$1,203
47%
442A$0❌✅❌Y / Y⭐️ 5 (11)
Farm resort with a view to relax

No image available

A$55,855
A$250
57%
422A$303✅❌✅Y / Y⭐️ 5 (76)
Colebee Modern 4BR House Spacious & Close to Park

No image available

A$60,204
A$177
82%
432A$341❌❌❌Y / Y⭐️ 4.7 (51)
Vivid House in Box Hill

No image available

A$57,605
A$200
71%
433A$407❌✅❌Y / Y⭐️ 4.6 (8)
Your Home Away from Home: 4BR Escape

No image available

A$120,204
A$431
74%
437A$612❌❌❌Y / Y⭐️ 5 (9)
Kellyville Spacious Modern House | Park&Lake

No image available

A$82,738
A$244
90%
42.52A$323❌❌❌Y / Y⭐️ 4.5 (75)
4-Bedroom Residence in Prime Kellyville Location

No image available

A$80,942
A$329
63%
432A$357❌❌❌Y / Y⭐️ 5 (24)
4 bedroom entire house

No image available

A$57,622
A$272
56%
41.52A$354❌❌✅Y / Y⭐️ 5 (26)
Renovated 4 beds Large Ducted A/C Great for Summer

No image available

A$87,070
A$262
87%
41.53A$293❌❌❌Y / N⭐️ 5 (35)
Peaceful Single Level House with A/C in each room

No image available

A$87,340
A$295
79%
423A$155❌❌❌Y / Y⭐️ 5 (49)
Haven - 5 mins walk to Metro & Shopping Centre

No image available

A$120,786
A$331
99%
432A$199✅❌❌Y / Y⭐️ 4.5 (25)
Bella Vista Luxurious Three-Story 4Br Property

No image available

A$115,183
A$379
80%
442A$357❌❌❌Y / Y⭐️ 5 (30)
Superb bnew 4 Bedroom House in Box Hill

No image available

A$52,133
A$230
55%
42.52A$303❌❌✅Y / Y⭐️ 5 (36)
Serenity City Escape

No image available

A$116,457
A$490
64%
422A$102✅❌❌Y / Y⭐️ 5 (19)
Comfy house facing Sports field

No image available

A$55,107
A$276
53%
42.52A$282❌❌❌Y / Y⭐️ 4.5 (12)
Dreamland/Rousehill /Spacious 4BR House/wifi

No image available

A$78,359
A$208
93%
42.52A$349❌❌❌Y / Y⭐️ 5 (57)
KozyGuru | The Ponds | Nearly New Cheerful Holiday House with Extra Entertainment Space

No image available

A$134,564
A$388
91%
423A$404❌❌❌Y / Y⭐️ 4.6 (24)
Stylish 4BR Villa with Office: Modern and Comfy

No image available

A$84,664
A$428
54%
432A$0❌❌❌Y / Y⭐️ 4.8 (24)
Sydney north Kellyville luxury 4 bedroom house

No image available

A$60,386
A$295
52%
42.51A$354❌❌❌Y / Y⭐️ 5 (29)
Spacious 4 bedroom house in Schofields

No image available

A$63,164
A$233
65%
434A$296❌❌❌Y / Y⭐️ 4.7 (85)
Spacious 4-Bedroom House at Rouse Hill

No image available

A$72,935
A$303
62%
432A$354❌❌❌Y / Y⭐️ 4.5 (19)
Simple and warm house.kellyview

No image available

A$67,521
A$224
78%
41.53A$397❌✅❌Y / Y⭐️ 4.5 (11)
Aircabin - Norwest - Luxury Lovely - 4 Beds House

No image available

A$102,600
A$337
71%
42.52A$407❌❌❌Y / Y⭐️ 5 (66)
Rousehill/4室/可住10人/近火车站/近购物/公园/游泳池/网球/舒适干净/聚会

No image available

A$47,628
A$175
68%
431A$352✅❌❌Y / Y⭐️ 4 (14)
Farm stay, Acreage with Nature

No image available

A$84,771
A$404
52%
411A$214✅❌❌Y / Y⭐️ 4.7 (43)
Morden Charming 4BR in Schofields/6 mins to Metro

No image available

A$173,176
A$728
65%
432A$0❌❌❌Y / Y⭐️ 4.8 (6)
Schofield Sweet 4Br house close to Shopping/Train

No image available

A$86,238
A$346
62%
432A$345❌❌❌Y / Y⭐️ 5 (17)
Modern Rural 4 Bedroom Farmhouse on the River

No image available

A$122,600
A$711
42%
411A$329❌❌✅Y / N⭐️ 3 (4)
A warm, safe and peaceful home

No image available

A$90,421
A$438
56%
42.51A$182❌❌❌Y / Y⭐️ 5 (57)
Sunny and cosy house in Lethbridge Park

No image available

A$44,240
A$183
66%
412A$0❌❌❌Y / N⭐️ 4.5 (17)

property-location

45 Andrew St Grantham Farm, New South Wales, 2765

4 bed • 2 bath • 10 guests

A$89,433

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects A$278/night at 55% occupancy ($55,810.83). Airbtics projects A$360/night at 68% occupancy ($89,433).

Top 48% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

A$87,112

Avg annual revenue

68%

Avg occupancy rate

A$361

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$40k

A$95k

A$150k

A$210k

Sign up to see the data on 40 all comparables

A$89,433

Revenue

Revenue

A$89,433

Cleaning

A$11,737

Cohost commission

A$17,887

Owner payout

A$62,603

A$0

Cash Investment

Renos & Furnishing

A$0

Total

A$0