BNBCalc Short Term Rental Cohost Analysis 8/264 St Kilda Rd, Kewdale WA, Australia

3 bed • 1 bath • 5 guests • A$0

BNB

Calc

Owner income

A$88,143

Per year

This Airbnb could earn an additional

A$10,493

Per month vs a Long-Term Rental

Annual Revenue range

A$75,855 - A$145,460

Annual Revenue

A$125,919

AirDNA projects A$253/night at 73% occupancy ($67,538). Airbtics projects A$269/night at 84% occupancy ($82,634). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 96% occupancy rate, A$359 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$53,111	A$75,855	A$128,588	A$145,460
Occupancy	76%	85%	96%	100%
Nightly Rate	A$189	A$240	A$359	A$388

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Belmont Beauty—Relaxing Poolside Stay for Families	A$169,008	A$471	97%	3	2	2	A$208	✅	❌	❌	Y / Y	⭐️ 5 (107)
Comfortable, family friendly Perth Airport Villa	A$68,679	A$207	85%	3	1	4	A$240	❌	❌	❌	Y / Y	⭐️ 5 (156)
Comfy Lodge Belmont	A$47,078	A$133	95%	3	1	93	A$115	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
☆ Relax on Raleigh 1 ☆ Family Home	A$130,393	A$434	82%	3	2	4	A$0	❌	❌	❌	Y / Y	⭐️ 5 (85)
House On Archer	A$77,608	A$215	97%	3	2.5	2	A$95	❌	❌	✅	Y / Y	⭐️ 5 (100)
Great location, cosy house	A$67,253	A$192	95%	3	2	2	A$51	❌	✅	❌	Y / Y	⭐️ 5 (136)
Dynamic Living Perth	A$93,156	A$322	76%	3	2	2	A$204	❌	❌	❌	Y / Y	⭐️ 5 (189)
Executive luxury home with beautiful pool	A$135,207	A$366	100%	3	2.5	7	A$208	✅	❌	❌	Y / Y	⭐️ 5 (124)
Remarkably Spacious & Well-Equipped	A$138,395	A$447	83%	3	2	5	A$261	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cosy Lodge Belmont close to CBD suitable for FIFO.	A$38,198	A$111	91%	3	1.5	3	A$125	❌	❌	❌	Y / Y	⭐️ 4.5 (121)
Perfectly located Perth Lotus Retreat.	A$80,391	A$218	96%	3	2	2	A$204	❌	❌	❌	Y / Y	⭐️ 5 (99)
Comfy Cloverdale Cottage	A$41,871	A$115	95%	3	1.5	3	A$157	❌	❌	❌	Y / N	⭐️ 4 (78)
Tidy cottage style retreat	A$72,181	A$239	80%	3	1	3	A$157	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
3 Unique Modern Vic Park Home sleeps 6	A$131,935	A$369	97%	3	2	3	A$313	❌	❌	❌	Y / Y	⭐️ 5 (70)
Holiday home close to Perth/Airport/Crown/Park	A$83,887	A$293	74%	3	2	3	A$274	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Cityside Charmer 3BR+WiFi+Yard+Parking+Optus Stdm	A$48,555	A$131	98%	3	1	2	A$208	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
☆ Relax on Raleigh 2 ☆	A$85,762	A$325	72%	3	2	4	A$0	❌	❌	❌	Y / Y	⭐️ 5 (115)
☆ Relax on Raleigh 3 ☆ Family home with Own Gym	A$86,884	A$354	67%	3	2	4	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Modern TownHouse Close to Airport & Belmont Forum	A$97,683	A$317	83%	3	3	2	A$85	❌	❌	❌	Y / N	⭐️ 5 (4)
Comfort 3BR Nr Airpt/DFO/Casino	A$68,492	A$216	78%	3	2	1	A$197	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Renovated Stylish Home ONE	A$40,271	A$112	95%	3	1.5	3	A$157	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
3x2 Best Place near City/Crown/Parks/Beach/Airport	A$115,424	A$374	83%	3	2	2	A$159	❌	❌	❌	Y / Y	⭐️ 5 (97)
Rivervale Family Retreat-Optus,River,Shops,Crown	A$121,155	A$372	89%	3	1	3	A$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Close to city and transport	A$48,667	A$229	58%	3	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Comfortable cottage - Walk to Belmont forum.	A$67,576	A$189	97%	3	1.5	4	A$172	❌	❌	❌	Y / Y	⭐️ 5 (37)
Alexandra Jade's Cottage on Keane.	A$91,426	A$271	92%	3	1	21	A$74	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Very old style budget Belmont holiday home	A$53,513	A$183	80%	3	1	3	A$0	❌	✅	✅	Y / N	⭐️ 4.2 (12)
Luxury Character Home	A$89,707	A$516	44%	3	2	4	A$210	✅	❌	✅	Y / Y	⭐️ 5 (2)
Curtin Uni New Villa -Dining & Fun Hub Vic Park	A$111,220	A$358	85%	3	2	3	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Country folk best mate - trips to Perth made easy	A$63,702	A$189	92%	3	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Executive home with river views close to city	A$138,555	A$375	100%	3	3	5	A$208	❌	❌	❌	Y / Y	⭐️ 5 (20)
190m to Albany Hwy \| Renovated character home!	A$46,037	A$141	63%	3	2	2	A$346	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Bright, cosy home	A$66,116	A$178	100%	3	1	5	A$83	❌	❌	❌	Y / N	⭐️ 4.5 (8)
💛Perth’s Central Park 💙Home in Victoria Park❤️	A$62,725	A$240	68%	3	1	93	A$157	❌	❌	❌	Y / Y	⭐️ 5 (115)
Rivervale Executive Abode 302 near Airport/City	A$107,379	A$383	75%	3	2	3	A$306	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Stay at The Sydenham	A$80,421	A$285	77%	3	1	3	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Brand new home!	A$82,614	A$282	80%	3	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Entire Home, Modern 3x2 in VicPark	A$78,627	A$215	100%	3	2	6	A$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Rivervale 3 Bedroom Character Home	A$54,570	A$240	62%	3	1.5	93	A$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stay at The St Kilda	A$64,545	A$176	100%	3	2	90	A$210	❌	❌	❌	Y / Y	⭐️ 4.5 (2)

264 St Kilda Rd Kewdale, Western Australia, 6105

3 bed • 1 bath • 5 guests

A$125,919

Annual Revenue

BNBCalc predicts this property will get $269 per night with 84% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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$83,671

Avg annual revenue

84%

Avg occupancy rate

A$269

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$35k

A$80k

A$125k

A$170k

A$25,184

Profit

Revenue

A$125,919

Cleaning

A$15,478

Cohost commission

A$25,184

Owner payout

A$88,143

A$0

Cash Investment

Renos & Furnishing

A$0

Total

A$0