BNBCalc Short Term Rental Investment Analysis 64 Stanton Rd, Smithfield, QLD, 4878

1 bed • 1 bath • 1 guests • A$970,000

BNB

Calc

Annual Revenue

A$34,897

Profit (Cash Flow)

-A$55,470

Cap Rate

1.0%

Annual Revenue

A$34,897

AirDNA projects A$133/night at 72% occupancy ($34,896). Airbtics projects A$143/night at 68% occupancy ($35,550). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, A$133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$22,741	A$34,833	A$55,669	A$71,499
Occupancy	54%	70%	84%	98%
Nightly Rate	A$113	A$133	A$177	A$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dreamcatcher: Hampton Style Rainforest Guesthouse	A$45,754	A$134	91%	1	1	2	A$49	❌	❌	❌	Y / Y	⭐️ 5 (96)
Comfy studio guesthouse, pool, Smithfield Cairns.	A$41,714	A$136	84%	1	1	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (170)
1 Bed Award winning Apartments	A$45,019	A$224	55%	1	2	1	A$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Trinity Beach Escape - Rm 2 Private studio & Bath.	A$22,003	A$125	48%	1	0	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Private Suite	A$21,010	A$115	50%	1	1	1	A$0	❌	❌	❌	N / Y	⭐️ 4.9 (67)
Waves at Trinity	A$24,883	A$85	80%	1	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Adorable guesthouse with garden views and pool	A$27,047	A$86	84%	1	1	7	A$24	✅	❌	✅	Y / N	⭐️ 4.7 (26)
Private Rainforest Ridge Retreat	A$35,104	A$128	73%	1	1	2	A$49	❌	❌	❌	Y / Y	⭐️ 5 (43)
Tropical Resort vibes - northern beaches	A$41,845	A$161	71%	1	1	2	A$0	✅	✅	❌	Y / Y	⭐️ 5 (25)
New self contained private unit with amazing view	A$41,714	A$116	98%	1	1	4	A$0	✅	❌	❌	Y / Y	⭐️ 5 (193)
Bush Trail Bed and Breakfast	A$33,243	A$95	92%	1	1	3	A$88	✅	❌	❌	Y / Y	⭐️ 4.9 (105)
Crew's Quarters - Trinity Park	A$26,315	A$72	99%	1	1	2	A$24	✅	❌	✅	Y / Y	⭐️ 5 (101)
Ranch Retreat	A$40,601	A$185	60%	1	1	1	A$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Private apartment walking distance from the beach	A$29,414	A$146	55%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Apartment with Rainforest Views	A$62,005	A$166	98%	1	1	5	A$78	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
Spacious King 1 Bed Apartment with Pool view	A$35,863	A$185	53%	1	1	1	A$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Trinity Beach Escape - Studio - Pet friendly	A$30,615	A$152	55%	1	1	1	A$0	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
‘Dome By The Sea’ a unique stay at Trinity Beach	A$32,552	A$95	90%	1	1	2	A$69	✅	❌	❌	Y / Y	⭐️ 5 (188)
The Beach Studio -Trinity Beach	A$30,042	A$94	86%	1	1	7	A$58	✅	❌	❌	Y / Y	⭐️ 5 (76)
Beach Dome No.3/Beach Front/Free Wifi King Bed	A$32,174	A$119	68%	1	1	3	A$160	✅	❌	❌	N / Y	⭐️ 4.8 (188)
Famous Beachfront Dome at Trinity Beach Sleeps 4	A$26,389	A$91	75%	1	1	3	A$136	✅	❌	❌	Y / Y	⭐️ 4.8 (316)
Guest suite one bedroom with bathroom in pole home	A$34,299	A$116	77%	1	1	1	A$39	❌	❌	❌	N / Y	⭐️ 4.8 (42)
Best Views in Cairns include a Roof Top Spa	A$44,815	A$149	80%	1	1	2	A$58	❌	✅	✅	Y / Y	⭐️ 5 (73)
Beachfront Dome #8 on the Esplanade Trinity Beach	A$33,242	A$128	70%	1	1	3	A$49	✅	❌	❌	Y / Y	⭐️ 4.8 (98)
1 Bed Queen Apartment with Pool/Garden View	A$27,961	A$182	42%	1	1	2	A$0	✅	❌	❌	N / Y	⭐️ 4.8 (12)
Private Rainforest Eco Cottage with desk space	A$15,138	A$109	38%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Beachfront Tropical Paradise	A$42,438	A$119	91%	1	1	2	A$58	✅	✅	❌	Y / Y	⭐️ 4.8 (65)
1 bedroom Courtyard 5-6 nights	A$38,636	A$176	60%	1	1	5	A$0	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Trullo by the Ocean	A$24,812	A$113	59%	1	1	3	A$39	✅	❌	❌	Y / Y	⭐️ 4.7 (45)
Something Wonderful 1 Bedroom By Belle Escapes	A$99,472	A$277	98%	1	1	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
Five Star Guesthouse Cairns	A$38,113	A$145	72%	1	1	2	A$0	✅	❌	❌	N / N	⭐️ 5 (21)
Teulu At Trinity Modern 1 Bedroom Apartment	A$34,697	A$109	84%	1	2	7	A$185	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
Couples Apartment at Trinity Beach House	A$20,127	A$131	39%	1	1	1	A$63	✅	❌	✅	Y / Y	⭐️ 4.3 (55)
Coral Sea Tranquility - Oceanview Apartment	A$45,994	A$194	62%	1	1	2	A$140	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
‘Latitude’ Island view apartment with pool	A$38,250	A$243	43%	1	1	365	A$0	✅	❌	❌	N / N	⭐️ 5 (1)
Executive cosy home unit with views, pool	A$20,877	A$133	43%	1	1	7	A$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Yorkeys Knob Apartment	A$43,610	A$195	61%	1	2	1	A$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
❤️Villa Marine Holiday Apartments Forest&Beach❤️	A$37,678	A$194	53%	1	1	14	A$30	✅	❌	❌	Y / Y	⭐️ 4.7 (54)
The Cottage - Mountain Views 1BR - 5 min to Beach	A$65,422	A$177	99%	1	1	2	A$173	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-24.17% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-A$55,469	-A$110,939	-A$166,409	-A$221,879	-A$277,349	-A$554,699	-A$1,664,099
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$776,000	A$776,000	A$776,000	A$776,000	A$776,000	A$776,000	A$776,000
Down Payment	A$194,000	A$194,000	A$194,000	A$194,000	A$194,000	A$194,000	A$194,000
Property Appreciation	A$29,100	A$59,073	A$89,945	A$121,743	A$154,495	A$333,598	A$1,384,444
Total Return	A$943,630	A$918,133	A$893,535	A$869,863	A$847,145	A$748,899	A$690,345

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.17%

Cap Rate

1.02%

Return on Investment

-7.33%

64 Stanton Rd Smithfield, Queensland, 4878

1 bed • 1 bath • 1 guests

Purchase Price

A$34,897

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$133/night at 72% occupancy.Projected nightly rate is A$143/night at 68% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

A$36,067

Avg annual revenue

68%

Avg occupancy rate

A$144

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$10k

A$40k

A$70k

A$100k

-A$55,470

Profit

Revenue

A$34,897

Operating Expenses

A$24,933

Operating Income

A$9,963

Mortgage & Taxes

A$65,433

Profit (Cash Flow)

-A$55,470

A$229,437

Cash Investment

Down Payment

A$194,000

Renos & Furnishing

A$6,337

Closing Costs

A$29,100

Total

A$229,437

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.17%

Cap Rate

1.02%

Return on Investment

-7.33%