69 Milligan St 82 Perth, Western Australia, 6000
2 bed • 2 bath • 4 guests
Airbnb Investor Score
A$18,483
Annual Profit
9.8%
Cap Rate
12.3%
Cash on Cash
A$93,817
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects A$254/night at 77% occupancy ($71,425.75). Airbtics projects A$256/night at 86% occupancy ($80,279).
Top 26% 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$81,991
Avg annual revenue
86%
Avg occupancy rate
A$255
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
A$45k
A$70k
A$100k
A$130k
Sign up to see the data on 40 all comparables
A$18,483
Profit
Revenue
A$93,817
Operating Expenses
A$34,186
Operating Income
A$59,632
Mortgage & Taxes
A$41,149
Profit (Cash Flow)
A$18,483
A$150,748
Cash Investment
Down Payment
A$122,000
Renos & Furnishing
A$10,448
Closing Costs
A$18,300
Total
A$150,748
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.26%
Cap Rate
9.77%