BNBCalc.com Investment Analysis Report of 63 Golf Links Drive, Batemans Bay NSW 2536, Australia

3 bed • 1 bath • 8 guests • $699,000

BNB

Calc

Return Metrics

-1.18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.18%

Cap Rate

6.45%

Return on Investment

15.27%

Annual Revenue

$65,744

AirDNA projects $232/night at 53% occupancy ($44,910).

User selected values for this report: 60% occupancy rate, $300 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,717

Annual Expenses

$20,607

Utilities

$305

Internet + TV

$50

Water/Sewer

$50

Garbage

$40

Electric

$80

Gas

$35

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

property-location

63 Golf Links Dr Batemans Bay, New South Wales, 2536

3 bed • 1 bath • 8 guests

$65,744

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.18%

Cap Rate

6.45%