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 9 Baywater Dr, Wentworth Point, NSW, 2127

2 bed • 2 bath • 5 guests • A$790,000

BNB

Calc

Annual Revenue

A$63,906

Profit (Cash Flow)

A$26,364

Cap Rate

4.3%

Annual Revenue

A$63,906

AirDNA projects A$290/night at 60% occupancy ($63,460). Airbtics projects A$254/night at 69% occupancy ($63,906). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, A$254 rate per night.

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

Percentiles25%50%75%90%
RevenueA$45,866A$68,141A$88,414A$113,004
Occupancy55%72%83%93%
Nightly RateA$219A$247A$274A$313

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
Relax Enjoy Waterfront Lifestyle Near Olympic Park

No image available

A$42,107
A$246
45%
222A$163❌✅❌Y / Y⭐️ 4.5 (9)
Modern Waterfront City View Apt @Wentworth Point

No image available

A$79,857
A$218
99%
223A$203✅❌❌Y / Y⭐️ 5 (86)
Peaceful home Wentworth Point/Sydney Olympic Park

No image available

A$36,938
A$219
44%
222A$164❌❌✅Y / Y⭐️ 4.5 (15)
Serene Parkside Retreat 2Brs@ close 2 Olympic park

No image available

A$68,579
A$235
73%
21.52A$153❌❌❌Y / Y⭐️ 4.5 (23)
Spacious & High floor 2BR with sweeping park view

No image available

A$37,492
A$230
42%
222A$163❌❌✅Y / Y⭐️ 4.5 (63)
Charming & Peaceful - 2BR APT in Wentworth Point

No image available

A$65,977
A$286
60%
212A$139❌❌❌Y / Y⭐️ 4.5 (16)
Perfect Location in Wentworth Point

No image available

A$39,759
A$160
57%
221A$214❌❌✅Y / Y⭐️ 4 (20)
Unique Waterfront Property with Designer Furniture

No image available

A$35,800
A$202
46%
225A$163❌✅❌Y / Y⭐️ 4.5 (96)
High Floor Skyline view 2Br close2Olympic park

No image available

A$59,038
A$213
67%
21.52A$158❌❌❌Y / Y⭐️ 4.5 (40)
GREEN Skyline View2BR close to Easter Show

No image available

A$66,987
A$222
74%
222A$153❌❌❌Y / Y⭐️ 5 (34)
Perfect Location in Wentworth Point

No image available

A$69,836
A$249
70%
221A$214❌❌✅Y / Y⭐️ 4.5 (35)
Wentworth Point Modern 2Br with large balcony

No image available

A$49,105
A$177
68%
212A$297❌❌❌Y / Y⭐️ 5 (40)
KozyGuru | Wentworth Point | 2B Cosy Apt

No image available

A$67,699
A$216
79%
222A$193❌❌❌Y / Y⭐️ 4.5 (53)
Relax at this home close to shop near Olympic Park

No image available

A$35,324
A$213
43%
222A$163❌❌❌Y / Y⭐️ 4.5 (7)
Chic and Cosy 2-Bed Apt in Wentworth Point

No image available

A$71,620
A$208
91%
223A$203✅❌❌Y / Y⭐️ 5 (45)
Spacious 2BR high floor (long stays preferred)

No image available

A$41,125
A$263
41%
222A$163✅❌✅Y / Y⭐️ 4.5 (3)
Spacious cozy2BR@close to OlympicPark free carpark

No image available

A$93,381
A$265
92%
222A$183❌❌❌Y / Y⭐️ 4.5 (12)
Scenic Green Skyline view2BRclose to OlympicPark

No image available

A$62,729
A$221
71%
222A$153❌❌❌Y / Y⭐️ 4.5 (10)
KozyGuru | Wentworth Point | 2B APT+Free Parking

No image available

A$95,832
A$269
93%
223A$194❌❌❌Y / Y⭐️ 5 (63)
Waterview Sun filled spacious home Wentworth point

No image available

A$48,069
A$277
46%
222A$163❌✅✅Y / Y⭐️ 5 (17)
Wentworth Point Oversized balcony view apartment

No image available

A$69,529
A$261
71%
222A$163✅❌❌Y / Y⭐️ 5 (149)
【阳光水景美宅】临近奥体公园,交通便利的现代化社区

No image available

A$54,062
A$268
53%
222A$163❌✅✅Y / Y⭐️ 4 (5)
Modern River Views Apt in Wentworth Point

No image available

A$78,484
A$222
94%
223A$203✅❌❌Y / Y⭐️ 5 (64)
Lovely 2 Bedroom Apt in WWP

No image available

A$46,787
A$268
46%
223A$224❌❌✅Y / Y⭐️ 4.5 (43)
Modern 2Brs@ close2 Olympic park

No image available

A$66,020
A$224
74%
222A$175✅❌❌Y / Y⭐️ 4.5 (7)
Stylish 2 BD Apt near Bennelong Bridge in WWP

No image available

A$74,422
A$225
83%
212A$285❌❌❌Y / Y⭐️ 5 (51)
Aircabin - Wentworth Point - Stylish Cozy - 2 Beds

No image available

A$104,465
A$315
86%
222A$203❌❌❌Y / Y⭐️ 5 (36)
Bay-side Bliss | Amazing Harbour Bridge Views

No image available

A$149,572
A$432
94%
222A$41❌❌❌Y / Y⭐️ 5 (58)
Bay-View Oasis | Free Parking | Spacious 2 BR Apt

No image available

A$144,726
A$418
94%
222A$41❌❌❌Y / Y⭐️ 5 (75)
Cosy minimalism 2BD Apt near Sydney Olympic Park

No image available

A$79,993
A$225
89%
222A$285❌❌❌Y / Y⭐️ 4.5 (72)
Two Beds Scenic Water & Bridge View

No image available

A$46,336
A$236
52%
223A$133❌❌❌Y / Y⭐️ 4.5 (14)
Lumière Waterside Oasis - Views | Parking | Ease

No image available

A$97,247
A$313
81%
223A$221❌❌❌Y / Y⭐️ 5 (15)
Waterview Retreat: Free Parking & Near the Mall

No image available

A$77,237
A$216
88%
221A$153❌❌❌Y / Y⭐️ 5 (257)
Luxurious Startling waterview highrise Condo

No image available

A$72,719
A$254
74%
224A$205❌❌✅Y / Y⭐️ 5 (29)
Waterview Apt at Wentworth Point

No image available

A$60,089
A$274
56%
212A$142✅❌✅Y / Y⭐️ 4.5 (7)
Stunning Waterview Highrise Condo (Parking)

No image available

A$78,926
A$293
71%
224A$205❌❌✅Y / Y⭐️ 4.5 (8)
SkyPark Oasis Retreat 2Br@ close to Olympicpark

No image available

A$82,235
A$280
73%
222A$183❌❌❌Y / Y⭐️ 5 (35)
Two Beds Scenic WATER View | Free P. | UiSTAY

No image available

A$73,214
A$249
78%
222A$124❌❌❌Y / Y⭐️ 4.7 (63)
Wentworth Point 2 BR Burroway Rd

No image available

A$80,638
A$279
76%
221A$205❌❌❌Y / Y⭐️ 4.7 (3)
Waterfront Modern 2B2B APT@Marina square

No image available

A$77,958
A$326
63%
222A$155❌❌✅Y / Y⭐️ 5 (13)

Return Metrics

14.33% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)A$26,364A$52,728A$79,092A$105,457A$131,821A$263,643A$790,929
Revenue AppreciationA$0A$0A$0A$0A$0A$0A$0
Home EquityA$639,900A$639,900A$639,900A$639,900A$639,900A$639,900A$639,900
Down PaymentA$150,100A$150,100A$150,100A$150,100A$150,100A$150,100A$150,100
Property AppreciationA$23,700A$48,111A$73,254A$99,151A$125,826A$271,693A$1,127,537
Total ReturnA$840,064A$890,839A$942,347A$994,609A$1,047,648A$1,325,337A$2,708,466

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.33%

Cap Rate

4.32%

Return on Investment

31.61%

property-location

9 Baywater Dr Wentworth Point, New South Wales, 2127

2 bed • 2 bath • 5 guests

35

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


🏊‍♂️ 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$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%

Profit (Cummulative)

A$26,364

A$639,900

A$10,174

A$23,700

A$0

Total Gain

A$58,160