9 Baywater Dr Wentworth Point, New South Wales, 2127
2 bed • 2 bath • 5 guests
Airbnb Investor Score
-A$18,887
Annual Profit
4.3%
Cap Rate
14.3%
Cash on Cash
A$63,906
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects A$290/night at 60% occupancy ($63,460.52). Airbtics projects A$254/night at 69% occupancy ($63,906).
Top 61% of comparables
Top 44% 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$69,547
Avg annual revenue
69%
Avg occupancy rate
A$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
A$35k
A$70k
A$110k
A$150k
Sign up to see the data on 40 all comparables
A$26,364
Profit
Revenue
A$63,906
Operating Expenses
A$29,721
Operating Income
A$34,185
Mortgage & Taxes
A$7,821
Profit (Cash Flow)
A$26,364
A$160,274
Cash Investment
Down Payment
A$150,100
Renos & Furnishing
A$10,174
Total
A$160,274
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.33%
Cap Rate
4.32%