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

4 bed • 2 bath • 10 guests • A$0

BNB

Calc

Report by:

Manny Cheema

778 358 6285

info@theprestigesuites.com

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}

Percentiles	25%	50%	75%	90%
Revenue	A$46,755	A$76,675	A$120,597	A$173,804
Occupancy	55%	67%	80%	89%
Nightly Rate	A$219	A$295	A$391	A$512

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home in Box Hill	A$59,622	A$186	79%	4	2	1	A$183	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Modern Charming 4BR in Schofields/6 mins to Metro	A$149,695	A$475	82%	4	2.5	2	A$394	❌	❌	❌	Y / Y	⭐️ 5 (16)
15% Off Long Stay Discount,New 4 bed Quiet Street	A$41,238	A$211	45%	4	3	90	A$203	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 4-bedroom villa in Schofields	A$91,416	A$321	75%	4	3	2	A$295	❌	❌	❌	Y / Y	⭐️ 5 (11)
Marsden Park 2 level brand new house near Parks	A$74,217	A$214	86%	4	2.5	2	A$323	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
Maraylya Cheerful 4Br House	A$61,800	A$217	70%	4	3	5	A$290	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
The Pond sweet 4 br home by Coles&WiFi	A$74,625	A$214	85%	4	2.5	1	A$345	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
4 Bedrooms House for Whole Family	A$62,185	A$314	53%	4	2.5	2	A$71	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Kellyville Modern & Stylish House for family &work	A$76,837	A$220	89%	4	2	2	A$314	❌	❌	❌	Y / Y	⭐️ 4.5 (86)
Cornwallis House, Hawkesbury	A$206,920	A$1,203	47%	4	4	2	A$0	❌	✅	❌	Y / Y	⭐️ 5 (11)
Farm resort with a view to relax	A$55,855	A$250	57%	4	2	2	A$303	✅	❌	✅	Y / Y	⭐️ 5 (76)
Colebee Modern 4BR House Spacious & Close to Park	A$60,204	A$177	82%	4	3	2	A$341	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Vivid House in Box Hill	A$57,605	A$200	71%	4	3	3	A$407	❌	✅	❌	Y / Y	⭐️ 4.6 (8)
Your Home Away from Home: 4BR Escape	A$120,204	A$431	74%	4	3	7	A$612	❌	❌	❌	Y / Y	⭐️ 5 (9)
Kellyville Spacious Modern House \| Park&Lake	A$82,738	A$244	90%	4	2.5	2	A$323	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
4-Bedroom Residence in Prime Kellyville Location	A$80,942	A$329	63%	4	3	2	A$357	❌	❌	❌	Y / Y	⭐️ 5 (24)
4 bedroom entire house	A$57,622	A$272	56%	4	1.5	2	A$354	❌	❌	✅	Y / Y	⭐️ 5 (26)
Renovated 4 beds Large Ducted A/C Great for Summer	A$87,070	A$262	87%	4	1.5	3	A$293	❌	❌	❌	Y / N	⭐️ 5 (35)
Peaceful Single Level House with A/C in each room	A$87,340	A$295	79%	4	2	3	A$155	❌	❌	❌	Y / Y	⭐️ 5 (49)
Haven - 5 mins walk to Metro & Shopping Centre	A$120,786	A$331	99%	4	3	2	A$199	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Bella Vista Luxurious Three-Story 4Br Property	A$115,183	A$379	80%	4	4	2	A$357	❌	❌	❌	Y / Y	⭐️ 5 (30)
Superb bnew 4 Bedroom House in Box Hill	A$52,133	A$230	55%	4	2.5	2	A$303	❌	❌	✅	Y / Y	⭐️ 5 (36)
Serenity City Escape	A$116,457	A$490	64%	4	2	2	A$102	✅	❌	❌	Y / Y	⭐️ 5 (19)
Comfy house facing Sports field	A$55,107	A$276	53%	4	2.5	2	A$282	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Dreamland/Rousehill /Spacious 4BR House/wifi	A$78,359	A$208	93%	4	2.5	2	A$349	❌	❌	❌	Y / Y	⭐️ 5 (57)
KozyGuru \| The Ponds \| Nearly New Cheerful Holiday House with Extra Entertainment Space	A$134,564	A$388	91%	4	2	3	A$404	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Stylish 4BR Villa with Office: Modern and Comfy	A$84,664	A$428	54%	4	3	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Sydney north Kellyville luxury 4 bedroom house	A$60,386	A$295	52%	4	2.5	1	A$354	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious 4 bedroom house in Schofields	A$63,164	A$233	65%	4	3	4	A$296	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
Spacious 4-Bedroom House at Rouse Hill	A$72,935	A$303	62%	4	3	2	A$354	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Simple and warm house.kellyview	A$67,521	A$224	78%	4	1.5	3	A$397	❌	✅	❌	Y / Y	⭐️ 4.5 (11)
Aircabin - Norwest - Luxury Lovely - 4 Beds House	A$102,600	A$337	71%	4	2.5	2	A$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	A$47,628	A$175	68%	4	3	1	A$352	✅	❌	❌	Y / Y	⭐️ 4 (14)
Farm stay, Acreage with Nature	A$84,771	A$404	52%	4	1	1	A$214	✅	❌	❌	Y / Y	⭐️ 4.7 (43)
Morden Charming 4BR in Schofields/6 mins to Metro	A$173,176	A$728	65%	4	3	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Schofield Sweet 4Br house close to Shopping/Train	A$86,238	A$346	62%	4	3	2	A$345	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern Rural 4 Bedroom Farmhouse on the River	A$122,600	A$711	42%	4	1	1	A$329	❌	❌	✅	Y / N	⭐️ 3 (4)
A warm, safe and peaceful home	A$90,421	A$438	56%	4	2.5	1	A$182	❌	❌	❌	Y / Y	⭐️ 5 (57)
Sunny and cosy house in Lethbridge Park	A$44,240	A$183	66%	4	1	2	A$0	❌	❌	❌	Y / N	⭐️ 4.5 (17)

45 Andrew St Grantham Farm, New South Wales, 2765

4 bed • 2 bath • 10 guests

Inquire about this property

Contact Manny

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).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

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

A$89,433

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