BNBCalc Short Term Rental Investment Analysis Bronte Road, Bronte NSW, Australia

1 bed • 1 bath • 1 guests • A$1,500,000

BNB

Calc

Annual Revenue

A$146,325

Profit (Cash Flow)

A$90,908

Cap Rate

7.1%

Annual Revenue

A$146,325

AirDNA projects A$213/night at 73% occupancy ($56,688). Airbtics projects A$258/night at 80% occupancy ($75,469). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, A$507 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$50,373	A$76,441	A$107,969	A$130,679
Occupancy	72%	83%	93%	97%
Nightly Rate	A$187	A$246	A$309	A$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Private Home Near Bronte Beach	A$84,262	A$339	66%	1	1	2	A$154	❌	❌	❌	Y / Y	⭐️ 5 (17)
BRONTE Garden Apt - FABULOUS UNIQUE DESIGNER APT	A$84,492	A$271	84%	1	1.5	2	A$93	❌	❌	❌	Y / Y	⭐️ 5 (475)
Beautiful newly renovated Bronte apartment	A$45,107	A$131	94%	1	1	3	A$61	❌	❌	❌	N / Y	⭐️ 4.8 (102)
Rustic home by the sea -Bronte beach view	A$87,254	A$239	97%	1	1	3	A$113	❌	❌	❌	Y / Y	⭐️ 5 (135)
Waverley gem	A$38,950	A$189	55%	1	1	1	A$57	❌	❌	❌	N / Y	⭐️ 5 (80)
Bronte Beach Coastal Apartment with Ocean View	A$87,533	A$249	94%	1	1	3	A$137	❌	❌	❌	N / Y	⭐️ 4.5 (48)
Fab self-contained upstairs space	A$55,509	A$169	90%	1	1	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (186)
BONDI BEACH STUDIOS: IV	A$46,973	A$271	46%	1	1	2	A$98	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Retro 1-bed apartment super close to the beach	A$47,801	A$241	50%	1	1	2	A$123	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Luxury Studio in Bondi Beach	A$52,192	A$209	67%	1	1	2	A$102	❌	❌	✅	N / Y	⭐️ 5 (179)
Enjoy winter escape near Bronte Beach	A$62,848	A$202	83%	1	1	3	A$79	❌	❌	❌	Y / Y	⭐️ 5 (61)
Absolute Seafront Bronte	A$94,475	A$272	93%	1	1	2	A$154	❌	❌	❌	N / N	⭐️ 4.5 (73)
Jabula (Zulu for 'happiness')	A$68,251	A$232	79%	1	1	2	A$82	❌	❌	❌	Y / Y	⭐️ 5 (65)
Bronte Beach Pad	A$82,671	A$328	67%	1	1	3	A$165	❌	❌	❌	Y / N	⭐️ 5 (37)
The Cloud by Nimbus: Beach Stay	A$90,492	A$274	87%	1	1	1	A$102	❌	❌	❌	Y / Y	⭐️ 5 (70)
1 BRWave House-Stylish Split Level Loft , Parking	A$47,392	A$148	82%	1	1.5	2	A$123	❌	❌	✅	Y / Y	⭐️ 5 (84)
Bondi Beach apartment with Incredible Water Views	A$83,393	A$243	90%	1	1	4	A$184	✅	❌	❌	Y / Y	⭐️ 4.5 (305)
Luxury renovated studio	A$60,216	A$164	99%	1	1	2	A$36	❌	❌	❌	N / Y	⭐️ 4.5 (133)
Stunning Bondi Beach Ocean View full apartment	A$139,144	A$469	79%	1	1	1	A$128	❌	❌	❌	Y / Y	⭐️ 5 (201)
Studio on Campbell	A$102,398	A$296	92%	1	1	1	A$123	❌	❌	❌	Y / Y	⭐️ 5 (167)
★ Sub-Penthouse Beach View ★ by Sydney Dreams ★	A$119,785	A$324	99%	1	1	2	A$172	❌	❌	❌	Y / Y	⭐️ 5 (242)
VIEWS VIEWS VIEWS Bondi Beach Front	A$80,529	A$287	73%	1	1	2	A$232	❌	❌	❌	Y / Y	⭐️ 5 (101)
Marcelo’s Cafe airbnb	A$38,372	A$109	94%	1	1	1	A$31	❌	❌	❌	Y / Y	⭐️ 5 (119)
Bondi Beach (5min walk), AC, parking & rooftop	A$73,749	A$239	83%	1	1	2	A$102	❌	❌	❌	Y / Y	⭐️ 5 (78)
Bondi local garden living, 5 mins walk to beach	A$52,276	A$186	70%	1	1	3	A$200	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Contemporary Art Deco Beauty in Coogee	A$100,203	A$324	83%	1	1	2	A$102	❌	❌	❌	Y / Y	⭐️ 5 (46)
Bondi Beach Retreat - light & airy studio in Bondi	A$100,003	A$279	97%	1	1	3	A$93	✅	❌	❌	Y / Y	⭐️ 5 (105)
Cosy Bondi Retreat	A$67,056	A$235	75%	1	1	4	A$104	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Right On Bondi Beach	A$116,259	A$356	86%	1	1	2	A$139	❌	❌	❌	Y / Y	⭐️ 4.5 (192)
Bondi Beach Le Bleu 1x parking pets allowed	A$109,607	A$387	75%	1	1	2	A$186	❌	❌	✅	Y / Y	⭐️ 5 (46)
Sunny clean Bondi Beach+Parking,	A$85,769	A$381	56%	1	1	3	A$257	❌	❌	❌	Y / Y	⭐️ 5 (90)
Bronte Studio By the Beach w/ Lock up Garage	A$89,168	A$306	79%	1	1	2	A$102	❌	❌	❌	N / Y	⭐️ 5 (39)
Beachfront Apartment on Bondi to Bronte Walk	A$174,554	A$507	92%	1	1	2	A$191	❌	❌	❌	Y / N	⭐️ 5 (50)
Modern Beachside Studio in Bronte	A$53,131	A$151	94%	1	1	1	A$102	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Bronte beach studio in Sydney's Best Suburb Apt 2	A$65,299	A$184	95%	1	1	5	A$113	❌	❌	❌	Y / Y	⭐️ 4.5 (209)
Bondi Studio 5 - rooftop pool	A$64,330	A$232	75%	1	1	2	A$93	✅	❌	❌	Y / Y	⭐️ 4.5 (191)
Bondi Sky with Private Outdoor Patio & Car Space	A$100,853	A$282	97%	1	1	2	A$101	✅	❌	❌	Y / Y	⭐️ 5 (105)
The Cabana- Stylish apt opposite Bondi Beach	A$72,049	A$320	61%	1	1	2	A$102	❌	❌	✅	Y / Y	⭐️ 5 (169)
Sunny Sydney Apartment	A$35,588	A$154	63%	1	1	1	A$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Cozy place close to Bondi Beach	A$54,583	A$159	90%	1	1	1	A$134	❌	❌	❌	Y / Y	⭐️ 4.5 (16)

Return Metrics

25.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$90,908	A$181,816	A$272,724	A$363,633	A$454,541	A$909,082	A$2,727,247
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$1,200,000	A$1,200,000	A$1,200,000	A$1,200,000	A$1,200,000	A$1,200,000	A$1,200,000
Down Payment	A$300,000	A$300,000	A$300,000	A$300,000	A$300,000	A$300,000	A$300,000
Property Appreciation	A$45,000	A$91,350	A$139,090	A$188,263	A$238,911	A$515,874	A$2,140,893
Total Return	A$1,635,908	A$1,773,166	A$1,911,815	A$2,051,896	A$2,193,452	A$2,924,957	A$6,368,141

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.84%

Cap Rate

7.05%

Return on Investment

45.67%

Bronte Road Bronte, New South Wales, 2024

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

A$6,727

Annual Profit

7.1%

Cap Rate

25.8%

Cash on Cash

A$146,325

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects A$213/night at 73% occupancy ($56,688.2). Airbtics projects A$258/night at 80% occupancy ($75,469).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

A$77,862

Avg annual revenue

80%

Avg occupancy rate

A$258

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$175k

A$90,908

Profit

Revenue

A$146,325

Operating Expenses

A$40,567

Operating Income

A$105,758

Mortgage & Taxes

A$14,850

Profit (Cash Flow)

A$90,908

A$306,693

Cash Investment

Down Payment

A$300,000

Renos & Furnishing

A$6,693

Total

A$306,693

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.84%

Cap Rate

7.05%

Return on Investment

45.67%