BNBCalc Short Term Rental Rental Arbitrage Analysis 79A Eighth Ave, Campsie, NSW, 2194

3 bed • 1 bath • 1 guests • A$0

BNB

Calc

Annual Revenue

A$110,273

Profit (Cash Flow)

A$68,779

Cash on Cash Return

513.8%

Annual Revenue

A$110,273

AirDNA projects A$229/night at 60% occupancy ($50,240). Airbtics projects A$300/night at 75% occupancy ($82,124). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 88% occupancy rate, A$343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$57,082	A$80,657	A$114,151	A$144,745
Occupancy	64%	78%	88%	93%
Nightly Rate	A$236	A$273	A$343	A$412

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
01.悉尼最温馨舒适的公寓~楼下就是火车站距离市中心10公里~楼下就是大型超市woolworth	A$85,311	A$260	85%	3	2	2	A$167	❌	✅	❌	Y / Y	⭐️ 5 (123)
01.Artistic and cozy Apartment free parking &Wifi	A$69,351	A$208	85%	3	2	2	A$167	❌	✅	❌	Y / Y	⭐️ 5 (17)
Belmore Brand new renovated 3Br house\|AC & Parking	A$95,142	A$271	92%	3	2.5	2	A$313	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Belmore Brand new renovated 3Br house\|AC & Parking	A$82,126	A$237	91%	3	2.5	2	A$314	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
New Townhouse Inner Sydney Earlwood	A$96,466	A$276	93%	3	2.5	2	A$157	❌	❌	✅	Y / Y	⭐️ 5 (82)
3mins to Ashfield Train Station, 3BR House	A$78,600	A$231	79%	3	1.5	2	A$438	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
3 BDR house close to train station, airport & City	A$72,643	A$202	96%	3	1	1	A$104	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
10mins to City, 450 meter to station, Comfort apt	A$67,336	A$306	58%	3	2	2	A$292	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Three Bedroom,three bathroom, 7.5km to city centre	A$58,073	A$242	64%	3	3	2	A$136	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
0 Sydney Olympic park/ homebush / mordern 3bedroom	A$108,347	A$298	98%	3	2	3	A$99	✅	❌	❌	Y / Y	⭐️ 4.5 (115)
Spacious 3-Bed Mid Century Home Near CBD	A$107,741	A$393	73%	3	2	3	A$279	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Sydney a rare two-story three-bedroom apartment	A$43,004	A$237	47%	3	3	2	A$130	❌	❌	❌	Y / Y	⭐️ 4.2 (82)
Modern 3 bedroom townhouse@Ashfield	A$96,062	A$438	58%	3	2	2	A$261	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Luxury Spacious Modern Home in Sydney, Canada Bay	A$227,989	A$725	84%	3	3	2	A$260	❌	❌	✅	Y / Y	⭐️ 5 (24)
Campsie Adorable 3Br Apt with Wifi & Parking	A$80,732	A$277	71%	3	2	90	A$292	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Hurlstone Park patch of paradise	A$100,384	A$301	91%	3	2	1	A$0	❌	❌	❌	Y / N	⭐️ 5 (104)
Parkside retreat	A$128,567	A$393	88%	3	1	3	A$210	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Sydney concord house+studio close SYD Olympic Park	A$109,542	A$332	87%	3	2.5	2	A$208	❌	❌	✅	Y / Y	⭐️ 5 (121)
0 Sydney / super modern & Clean /Entire 3 bedroom@	A$94,756	A$263	97%	3	2	3	A$99	✅	❌	❌	Y / Y	⭐️ 4.5 (121)
Burwood 3Br house close to train/shopping/parks	A$100,566	A$303	87%	3	1	2	A$337	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Spacious 3 Bedroom Apt \|Two Bathrooms\|Two Carspace	A$116,631	A$349	88%	3	2	2	A$369	❌	❌	❌	Y / Y	⭐️ 5 (14)
Escape to Strathfield for 8 guests	A$96,745	A$415	63%	3	2	5	A$183	❌	❌	❌	Y / Y	⭐️ 5 (22)
Close to the City, Airport, Train Station & Beach	A$66,877	A$213	82%	3	1	1	A$74	❌	❌	✅	Y / Y	⭐️ 5 (150)
Close to the City, Airport, Train Station & Beach	A$59,466	A$231	66%	3	2	1	A$95	❌	❌	✅	Y / Y	⭐️ 5 (106)
Sunny Sanctuary	A$125,616	A$358	96%	3	2	3	A$0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Charming House : Heart of the Homebush!	A$51,867	A$196	68%	3	1.5	5	A$208	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Luxury family home near Westfields!	A$100,862	A$341	79%	3	2	1	A$205	❌	❌	❌	Y / Y	⭐️ 5 (47)
KozyGuru \| Campsie \| Oldie-Goodie Look 4 Bed House	A$60,117	A$210	73%	3	2	2	A$332	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
New beautiful townhouse in Burwood	A$103,387	A$327	83%	3	3	3	A$277	❌	❌	❌	Y / Y	⭐️ 5 (58)
Rosemarkie Cottage	A$86,576	A$454	51%	3	1.5	1	A$261	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cozy 3 bedroom Homebush apt sleeps 8 guest	A$74,350	A$244	78%	3	2	2	A$208	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Comfy 3 bed near DFO, Sydney Olympic Park	A$59,787	A$232	66%	3	2	2	A$208	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
The Chamberlain-a house with elegance and location	A$64,551	A$412	41%	3	2.5	3	A$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
spacious 3 bed in Sydney wolli creek (sleep 8)	A$59,530	A$255	60%	3	2	2	A$250	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Large 3-Br Apt with an Views & 2x Free Parking	A$74,118	A$221	89%	3	2	5	A$208	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Cozy homely 3-bedroom house in tranquil street.	A$41,946	A$186	58%	3	1	6	A$183	❌	❌	✅	Y / Y	⭐️ 5 (51)
3 bedroom apartment in Homebush	A$45,916	A$391	31%	3	2	1	A$136	✅	❌	✅	Y / Y	⭐️ 5 (35)
Budget 3BR apartment in Heart of Campsie	A$61,362	A$244	65%	3	1	2	A$191	❌	❌	❌	Y / Y	⭐️ 4 (14)
The House With The Pink Front Door	A$79,743	A$300	71%	3	1	2	A$178	❌	❌	✅	Y / Y	⭐️ 4.4 (236)
Rare-holiday home/free parking/CBD/Train Airport	A$66,948	A$252	68%	3	1.5	1	A$215	❌	❌	❌	Y / Y	⭐️ 4.5 (53)

Return Metrics

513.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$68,778	A$137,557	A$206,336	A$275,114	A$343,893	A$687,786	A$2,063,360
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Down Payment	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Property Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Total Return	A$68,778	A$137,557	A$206,336	A$275,114	A$343,893	A$687,786	A$2,063,360

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

513.78%

Payback Period Days

Return on Investment

513.78%

79A Eighth Ave Campsie, New South Wales, 2194

3 bed • 1 bath • 1 guests

Monthly Rent

A$110,273

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$229/night at 60% occupancy.Projected nightly rate is A$300/night at 75% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

A$84,978

Avg annual revenue

75%

Avg occupancy rate

A$300

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$40k

A$100k

A$165k

A$230k

A$68,779

Profit

Revenue

A$110,273

Operating Expenses

A$33,574

Operating Income

A$76,699

Net Effective Rent

A$7,920

Profit (Cash Flow)

A$68,779

A$13,387

Cash Investment

Renos & Furnishing

A$13,226

Setup Costs

A$160

Total

A$13,387

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

513.78%

Payback Period Days