BNBCalc Short Term Rental Investment Analysis Coffin Road, Coffin Bay SA, Australia

4 bed • 2 bath • 10 guests • A$700,000

BNB

Calc

Annual Revenue

A$73,118

Profit (Cash Flow)

-A$4,959

Cap Rate

6.0%

Annual Revenue

A$73,118

AirDNA projects A$315/night at 45% occupancy ($51,819). Airbtics projects A$378/night at 53% occupancy ($73,117). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, A$378 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$45,168	A$67,096	A$91,379	A$150,928
Occupancy	45%	52%	56%	72%
Nightly Rate	A$268	A$345	A$435	A$554

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Soulty Vibes	A$44,576	A$251	47%	4	2	2	A$122	❌	❌	❌	Y / Y	⭐️ 5 (25)
Bimbadeen Has Commanding Views To Impress	A$66,322	A$340	52%	4	2	1	A$222	❌	❌	❌	Y / Y	⭐️ 5 (20)
Almonta Escape - Coffin Bay	A$33,047	A$136	65%	4	2	2	A$81	❌	❌	❌	Y / Y	⭐️ 5 (164)
Sheoak Holiday Home Is An Executive Style Two Stor	A$61,492	A$346	47%	4	2	1	A$186	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
No. 10 - A Charming and Private Holiday Home In Pr	A$95,310	A$482	53%	4	2	1	A$159	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Waterfront By Name, Waterfront By Location - This	A$88,346	A$581	41%	4	2	1	A$222	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beachview - Special Location Looking Over The Bay	A$75,966	A$364	56%	4	2	1	A$186	❌	❌	❌	Y / Y	⭐️ 5 (43)
Almonta Park Lodge	A$72,182	A$548	36%	4	2	2	A$0	❌	❌	✅	Y / Y	⭐️ 5 (51)
Collett Is An Esplanade Property With Views Toward	A$35,145	A$275	33%	4	1	1	A$222	❌	❌	✅	Y / N	⭐️ 4.5 (11)
Endeavour View Is A Fantastic, Modern 4 Bedroom Ho	A$78,619	A$382	55%	4	2	1	A$186	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Off The Net - New Listing - Esplanade Property Wit	A$85,332	A$464	47%	4	2	1	A$187	❌	❌	❌	Y / N	⭐️ 0 (2)
Cdc-625 Beach House Incl. Rear 2br Studio - Waterf	A$120,484	A$435	75%	4	2	1	A$172	❌	❌	❌	N / N	⭐️ 5 (4)
Tall Pines Beach House. Beachfront and Reviews!!.	A$53,425	A$219	61%	4	2.5	2	A$153	❌	✅	✅	Y / N	⭐️ 5 (55)
Mykonos - Outstanding Waterfront Property With Pon	A$117,308	A$615	50%	4	2	1	A$222	❌	❌	❌	Y / N	⭐️ 5 (7)
Long Beach House Is Located In A Quiet Location Wi	A$77,781	A$293	72%	4	2	1	A$186	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Palm Cottage Coffin Bay	A$50,125	A$276	46%	4	2	1	A$101	❌	❌	✅	Y / N	⭐️ 5 (4)
Long Beach Eco-Lodge	A$50,220	A$345	39%	4	2	1	A$186	❌	❌	❌	Y / N	⭐️ 4.5 (18)
The Curly Seahorse - Fantastic, Affordable Holiday	A$91,613	A$460	53%	4	2	1	A$247	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Greenly Sunset Is A Great Budget Holiday Shack	A$52,591	A$268	52%	4	1	1	A$123	❌	❌	❌	N / N	⭐️ 5 (8)
Endeavour 6 Is A Large Property - Ideal For Famili	A$68,294	A$301	53%	4	2	1	A$406	✅	✅	✅	Y / Y	⭐️ 5 (5)
Coffin Bay Retreat - A Top Notch Property With Gre	A$59,559	A$386	41%	4	2	1	A$186	❌	❌	❌	Y / Y	⭐️ 5 (21)
Bay views.	A$39,015	A$209	39%	4	2	2	A$287	❌	❌	❌	Y / Y	⭐️ 5 (3)
Willygunyah - The Perfect Base For Your Coffin Bay	A$49,090	A$395	32%	4	2	1	A$283	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Stingray	A$45,344	A$229	54%	4	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Sunnyside - a 200m skip to the boat ramp	A$50,809	A$222	61%	4	2	1	A$52	❌	❌	❌	Y / N	⭐️ 5 (4)
Lobster Pot With Studio Is Luxurious - Offers The	A$200,510	A$1,217	45%	4	3	1	A$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Serendipity	A$110,099	A$331	90%	4	2	1	A$186	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Bay House	A$71,656	A$350	56%	4	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Desert Pea Is The Perfect Haven For Your Dream Hol	A$95,970	A$262	100%	4	2	1	A$284	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-2.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-A$4,959	-A$9,918	-A$14,877	-A$19,837	-A$24,796	-A$49,592	-A$148,778
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$560,000	A$560,000	A$560,000	A$560,000	A$560,000	A$560,000	A$560,000
Down Payment	A$140,000	A$140,000	A$140,000	A$140,000	A$140,000	A$140,000	A$140,000
Property Appreciation	A$21,000	A$42,630	A$64,908	A$87,856	A$111,491	A$240,741	A$999,083
Total Return	A$716,040	A$732,711	A$750,031	A$768,019	A$786,695	A$891,148	A$1,550,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.79%

Cap Rate

6.03%

Return on Investment

12.91%

Coffin Road Coffin Bay, South Australia, 5607

4 bed • 2 bath • 10 guests

Purchase Price

Airbnb Investor Score

-A$4,959

Annual Profit

6.0%

Cap Rate

-2.8%

Cash on Cash

A$73,118

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$315/night at 45% occupancy.Projected nightly rate is A$378/night at 53% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 35% of comparables

Seasonality

29 Airbnb Comparables

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

A$73,801

Avg annual revenue

53%

Avg occupancy rate

A$378

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$30k

A$85k

A$140k

A$200k

-A$4,959

Profit

Revenue

A$73,118

Operating Expenses

A$30,857

Operating Income

A$42,261

Mortgage & Taxes

A$47,220

Profit (Cash Flow)

-A$4,959

A$177,388

Cash Investment

Down Payment

A$140,000

Renos & Furnishing

A$16,388

Closing Costs

A$21,000

Total

A$177,388

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.79%

Cap Rate

6.03%

Return on Investment

12.91%