BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 69 Milligan St 82, Perth, WA, 6000

2 bed • 2 bath • 4 guests • A$610,000

BNB

Calc

Annual Revenue

A$93,817

Profit (Cash Flow)

A$18,483

Cap Rate

9.8%

Annual Revenue

A$93,817

AirDNA projects A$254/night at 77% occupancy ($71,425). Airbtics projects A$256/night at 86% occupancy ($80,279). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 94% occupancy rate, A$273 rate per night.

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

Percentiles25%50%75%90%
RevenueA$66,820A$87,902A$96,413A$110,673
Occupancy83%91%94%97%
Nightly RateA$217A$259A$273A$304

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cosy, City Centre, Perth CBD Abode

No image available

A$69,004
A$206
91%
213A$95❌❌❌Y / Y⭐️ 4.8 (78)
Newly Renovated apartment in the heart of it all!

No image available

A$57,331
A$199
75%
213A$162❌❌❌Y / Y⭐️ 4.6 (438)
Exclusive Northbridge Apt w Wi-Fi Pool

No image available

A$89,966
A$259
92%
213A$185✅✅❌Y / Y⭐️ 4.5 (18)
Northbridge Escape: Poolside Comfort & WiFi

No image available

A$82,042
A$262
83%
213A$185✅❌❌Y / Y⭐️ 4.8 (21)
Tropical Oasis Northbridge

No image available

A$91,209
A$251
98%
212A$145✅❌❌Y / Y⭐️ 5 (194)
Perth CBD Apartment on Hay

No image available

A$94,737
A$288
88%
215A$125❌❌❌Y / Y⭐️ 4.5 (173)
Contemporary 2-Bedroom Retreat in Northbridge

No image available

A$100,805
A$302
87%
213A$183✅✅❌Y / Y⭐️ 4.6 (30)
Cosy Two Bedroom Apartment in The Heart of Perth

No image available

A$87,729
A$256
92%
214A$104❌❌❌Y / Y⭐️ 5 (93)
Stylish apt in the heart of Perth City

No image available

A$87,285
A$285
81%
213A$183✅✅❌Y / Y⭐️ 4.7 (25)
Northbridge 2-Story Apartment

No image available

A$91,988
A$256
97%
223A$209❌❌❌Y / Y⭐️ 4.8 (56)
Walk to the City walk to King's Park

No image available

A$46,213
A$121
100%
211A$84❌❌❌Y / Y⭐️ 4.8 (301)
Vibrant Apartment in Northbridge

No image available

A$85,200
A$265
85%
213A$185✅✅❌Y / Y⭐️ 4.8 (13)
Upscale & Polished Loft

No image available

A$94,591
A$272
94%
224A$104✅❌❌Y / Y⭐️ 5 (35)
28 Northbridge Nest - 2br - sleeps 4

No image available

A$93,838
A$257
96%
223A$199❌❌❌Y / Y⭐️ 4.5 (29)
Perth City on your doorstep!

No image available

A$78,473
A$222
94%
212A$159❌❌❌Y / Y⭐️ 5 (38)
Two Bedroom Apartment

No image available

A$108,813
A$437
68%
211A$0❌❌❌Y / Y⭐️ 4 (1)
Apartment in Perth City Centre

No image available

A$63,815
A$193
90%
216A$104❌❌❌Y / Y⭐️ 4.7 (8)
Perth CBD 2 Bedroom - Gym

No image available

A$80,926
A$323
66%
215A$209✅✅❌Y / Y⭐️ 4.7 (33)
Northbridge Exclusive Guest Nest

No image available

A$86,155
A$268
84%
213A$182✅✅❌Y / Y⭐️ 3 (4)
2BDR 1BTH 1PRK - Northbridge Magic!

No image available

A$94,964
A$272
92%
213A$185✅❌❌Y / Y⭐️ 5 (7)
City Lux 2BDR apt w/free parking

No image available

A$127,480
A$375
93%
212A$0✅❌❌Y / Y⭐️ 5 (37)
Perth Prime Located 2BDR 1PRK

No image available

A$77,433
A$241
83%
213A$185✅✅❌Y / Y⭐️ 4 (9)
James On The Park Apartment - Executive Escapes

No image available

A$64,523
A$190
92%
214A$326❌❌❌Y / Y⭐️ 4.2 (27)
48 Northbridge Nest - 2br - sleeps 4

No image available

A$91,439
A$262
92%
223A$201❌❌❌Y / Y⭐️ 4.3 (10)
Northbridge Hideaway 2BDR 1BTH

No image available

A$91,601
A$278
90%
211A$0✅✅❌Y / Y⭐️ 5 (11)
Urban Apt in the Heart of Northbridge

No image available

A$89,415
A$260
91%
213A$185✅✅❌Y / Y⭐️ 5 (3)
City Center 2B2B Apartment

No image available

A$49,378
A$175
77%
221A$0❌❌❌Y / Y⭐️ 4.2 (25)
Code Apartment - Executive Escapes

No image available

A$77,821
A$219
93%
221A$326✅✅❌Y / Y⭐️ 4.3 (6)
2BDR 1BTH 1PRK - Night on Northbridge

No image available

A$94,451
A$272
95%
211A$0✅❌❌Y / Y⭐️ 0 (4)
Kings Retreat : Perth Oasis

No image available

A$59,839
A$392
41%
2293A$82❌✅❌Y / Y⭐️ 4 (3)
Convenient 2-Bed Apartment in the Heart of Perth

No image available

A$94,612
A$301
86%
211A$0❌❌❌Y / Y⭐️ 3.8 (5)
Style, comfort & convenience.

No image available

A$76,880
A$212
99%
212A$0❌❌❌Y / Y⭐️ 0 (15)
NYC style Central CBD Apt!

No image available

A$61,747
A$264
64%
225A$0❌❌❌Y / Y⭐️ 3.4 (3)
Luxury CBD apt located on the restaurant street

No image available

A$104,312
A$291
95%
223A$196❌❌❌Y / Y⭐️ 4.5 (15)
207 Executive Escape 2BR+prkg Northbridg

No image available

A$77,017
A$240
85%
212A$158✅❌❌Y / Y⭐️ 4.5 (20)
James On The Park - Exectutive Escapes

No image available

A$72,854
A$207
96%
211A$0❌❌❌Y / Y⭐️ 0 (4)
Upscale Polished King Street Suite

No image available

A$68,620
A$231
81%
2260A$104✅❌❌Y / Y⭐️ 5 (36)
ARENA RESORT STYLE EXEC FREE NETFLIX WIFI WINE

No image available

A$100,278
A$268
97%
222A$211✅❌❌Y / Y⭐️ 4.7 (82)
Apartment in Perth City

No image available

A$63,470
A$209
83%
212A$0❌❌❌Y / N⭐️ 0 (0)
Fantastic apartment - Top location - Free Wifi

No image available

A$51,418
A$153
92%
223A$71❌❌❌Y / Y⭐️ 4.7 (147)

Return Metrics

12.26% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)A$18,483A$36,966A$55,449A$73,933A$92,416A$184,833A$554,499
Revenue AppreciationA$0A$0A$0A$0A$0A$0A$0
Home EquityA$488,000A$488,000A$488,000A$488,000A$488,000A$488,000A$488,000
Down PaymentA$122,000A$122,000A$122,000A$122,000A$122,000A$122,000A$122,000
Property AppreciationA$18,300A$37,149A$56,563A$76,560A$97,157A$209,788A$870,630
Total ReturnA$646,783A$684,115A$722,013A$760,493A$799,573A$1,004,622A$2,035,129

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.26%

Cap Rate

9.77%

Return on Investment

28.37%

property-location

69 Milligan St 82 Perth, Western Australia, 6000

2 bed • 2 bath • 4 guests

78

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

A$18,483

A$488,000

A$10,448

A$18,300

A$0

Total Gain

A$42,776