BNBCalc Short Term Rental Investment Analysis 49 Ball Rd, Eumundi QLD, Australia

1 bed • 1 bath • 2 guests • A$1,340,000

BNB

Calc

Annual Revenue

A$64,777

Profit (Cash Flow)

A$21,209

Cap Rate

2.6%

Annual Revenue

A$64,777

AirDNA projects A$181/night at 57% occupancy ($37,628). Airbtics projects A$198/night at 67% occupancy ($48,535). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 77% occupancy rate, A$230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$35,490	A$52,067	A$66,864	A$81,850
Occupancy	56%	70%	77%	85%
Nightly Rate	A$170	A$198	A$230	A$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Cottage	A$33,721	A$230	40%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Rock Bungalow Country Getaway Near Noosa	A$52,077	A$182	75%	1	1	1	A$88	❌	❌	❌	Y / N	⭐️ 4.9 (106)
Freshwater Cottage	A$52,715	A$200	69%	1	1	2	A$85	✅	❌	❌	Y / Y	⭐️ 5 (20)
Relax at Mango Tree Cottage, in a tropical oasis	A$40,411	A$187	59%	1	1	2	A$0	❌	❌	❌	N / Y	⭐️ 4.8 (41)
Eumundi Escape. Offering Country Vibes near Noosa	A$47,196	A$178	67%	1	1	1	A$83	❌	❌	❌	Y / Y	⭐️ 5 (134)
Scenic Luxury Cabin. Walk to Markets. Pets welcome	A$79,242	A$230	94%	1	1	1	A$0	❌	❌	✅	N / Y	⭐️ 5 (167)
NOOSA Tinbeerwah Private Tranquil setting	A$34,424	A$152	60%	1	1	1	A$32	✅	❌	❌	N / Y	⭐️ 4.9 (553)
Luxe Studio Noosa rainforest hideaway	A$61,699	A$218	75%	1	1	2	A$94	❌	❌	❌	Y / Y	⭐️ 4.9 (399)
Luxurious studio with Hot Tub in Noosa Hinterland	A$29,172	A$134	57%	1	1	1	A$67	✅	✅	❌	N / Y	⭐️ 5 (123)
Tranquillity in the Trees-Private Suite in Home	A$28,681	A$109	69%	1	2	2	A$42	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Country-Style Studio Apartment in a Rustic Cottage	A$27,937	A$242	30%	1	1	2	A$67	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
The Little Pool Haus. pet friendly walk to town.	A$73,051	A$253	77%	1	1	1	A$62	✅	❌	✅	Y / Y	⭐️ 4.9 (171)
Boutique Accommodation Eumundi -"Ninderry Villa"	A$31,629	A$174	49%	1	1	2	A$32	✅	❌	❌	Y / Y	⭐️ 5 (75)
Deluxe Studio with Forest Views, Noosa Hinterland	A$48,233	A$171	77%	1	1	2	A$0	❌	❌	❌	N / Y	⭐️ 5 (285)
Luxe Cali-Coastal Retreat in Noosa Hinterland	A$71,888	A$230	81%	1	1	2	A$104	❌	❌	❌	Y / Y	⭐️ 5 (198)
Noosa's Fig & Mulberry Luxury Apartment	A$51,142	A$166	84%	1	1	2	A$0	✅	❌	❌	N / Y	⭐️ 4.9 (394)
Serenita Luxury Escape in Noosa Hinterland	A$54,519	A$264	56%	1	1	2	A$32	✅	❌	❌	Y / Y	⭐️ 5 (299)
Peaceful Noosa hinterland retreat	A$53,634	A$198	73%	1	1	2	A$37	✅	❌	✅	N / Y	⭐️ 5 (291)
The Studio Luxury Escape Noosa Valley	A$106,541	A$337	85%	1	2	2	A$99	❌	❌	❌	Y / Y	⭐️ 5 (29)
Noosa Hinterland Retreat- Orchid One Bedroom Villa	A$80,218	A$254	84%	1	1	1	A$53	❌	❌	✅	Y / Y	⭐️ 5 (47)
Entire Cabin in Garden Forest . Private and quiet.	A$35,090	A$150	61%	1	1	2	A$74	❌	❌	❌	N / Y	⭐️ 4.9 (282)
Hinterland escape at The Undercroft, Eumundi	A$54,516	A$154	97%	1	1	2	A$0	✅	❌	❌	N / Y	⭐️ 5 (28)
Boutique accommodation Eumundi - "Eerwah Villa"	A$31,627	A$174	49%	1	1	2	A$32	✅	❌	❌	Y / Y	⭐️ 5 (71)
The Eumundi Shed	A$49,639	A$176	75%	1	1	2	A$53	❌	❌	✅	N / Y	⭐️ 4.8 (21)
Stringybark Cottage Gardens Eumundi Doonan Noosa	A$44,716	A$198	60%	1	1	2	A$53	✅	❌	❌	N / N	⭐️ 4.9 (460)
Hinterland Hanger	A$53,687	A$213	68%	1	1	2	A$53	❌	❌	❌	Y / Y	⭐️ 5 (32)
Bonsai Cottage. Stylish, Perfect & Pet Friendly	A$43,695	A$147	80%	1	1	2	A$32	❌	❌	✅	Y / Y	⭐️ 5 (122)
Hinterland Rural Mural Studio	A$46,902	A$187	67%	1	1	2	A$53	❌	❌	❌	Y / Y	⭐️ 5 (48)
Sanctuary Cabin - Noosa Hinterland	A$31,254	A$174	47%	1	1	2	A$78	❌	❌	❌	N / N	⭐️ 4.9 (149)
Shanti Cabin - Noosa Hinterland	A$23,182	A$146	41%	1	1	2	A$78	❌	❌	❌	N / N	⭐️ 4.9 (68)
Gridley BnB Luxury Cabin	A$33,602	A$224	41%	1	1	2	A$0	❌	❌	❌	N / Y	⭐️ 5 (11)
The Treehouse: Exclusive use rainforest acreage	A$70,645	A$234	79%	1	1	2	A$105	❌	❌	✅	N / N	⭐️ 4.8 (38)
Noosa Hinterland Retreat- Lotus Villa	A$63,295	A$235	71%	1	1	1	A$53	❌	❌	✅	N / Y	⭐️ 5 (5)
Noosa Hinterland Escape with your furry friend	A$53,742	A$288	51%	1	1	1	A$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Mirembe Cottage: 45 acres of peace	A$59,241	A$219	73%	1	1	2	A$53	✅	❌	❌	N / Y	⭐️ 5 (156)
Sweet Retreat meaning Love Beauty and Friendship	A$34,775	A$96	99%	1	1	2	A$0	❌	❌	❌	N / Y	⭐️ 4.8 (164)
Hempcrete Studio Eumundi	A$57,336	A$211	73%	1	1	2	A$26	❌	❌	❌	N / Y	⭐️ 5 (78)
Private Granny Flat Aptmt in Doonan.	A$23,865	A$86	74%	1	1	7	A$37	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
The Lake House	A$100,940	A$294	90%	1	1	1	A$136	❌	✅	✅	N / Y	⭐️ 4.9 (113)

Return Metrics

6.73% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$21,208	A$42,417	A$63,626	A$84,835	A$106,043	A$212,087	A$636,263
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$1,072,000	A$1,072,000	A$1,072,000	A$1,072,000	A$1,072,000	A$1,072,000	A$1,072,000
Down Payment	A$268,000	A$268,000	A$268,000	A$268,000	A$268,000	A$268,000	A$268,000
Property Appreciation	A$40,200	A$81,606	A$124,254	A$168,181	A$213,427	A$460,847	A$1,912,531
Total Return	A$1,401,408	A$1,464,023	A$1,527,880	A$1,593,016	A$1,659,471	A$2,012,935	A$3,888,795

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.73%

Cap Rate

2.57%

Return on Investment

23.6%

49 Ball Rd Eumundi, Queensland, 4562

1 bed • 1 bath • 2 guests

Purchase Price

-2

Airbnb Investor Score

-A$56,663

Annual Profit

2.6%

Cap Rate

6.7%

Cash on Cash

A$64,777

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$181/night at 57% occupancy.Projected nightly rate is A$198/night at 67% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

A$49,904

Avg annual revenue

67%

Avg occupancy rate

A$198

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$20k

A$50k

A$80k

A$110k

A$21,209

Profit

Revenue

A$64,777

Operating Expenses

A$30,302

Operating Income

A$34,475

Mortgage & Taxes

A$13,266

Profit (Cash Flow)

A$21,209

A$274,798

Cash Investment

Down Payment

A$268,000

Renos & Furnishing

A$6,798

Total

A$274,798

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.73%

Cap Rate

2.57%

Return on Investment

23.6%