BNBCalc Short Term Rental Investment Analysis Esplanade, Cairns City, QLD, 4870

2 bed • 1 bath • 4 guests • A$300,000

BNB

Calc

Annual Revenue

A$163,547

Profit (Cash Flow)

A$100,117

Cap Rate

40.1%

Annual Revenue

A$163,547

AirDNA projects A$338/night at 82% occupancy ($101,313). Airbtics projects A$369/night at 82% occupancy ($110,436). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 95% occupancy rate, A$471 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$59,989	A$127,123	A$166,991	A$227,335
Occupancy	82%	90%	95%	99%
Nightly Rate	A$197	A$380	A$471	A$617

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Esplanade Views ~ 2Bdrm, 1Bath, Carpark	A$77,495	A$207	99%	2	1	2	A$183	❌	❌	❌	Y / Y	⭐️ 5 (73)
Rachael's Place 2 bed apartment close to Esplanade	A$65,885	A$181	99%	2	1	2	A$61	✅	❌	❌	Y / Y	⭐️ 5 (393)
Inner City Value	A$66,592	A$200	88%	2	1	2	A$157	✅	✅	✅	Y / Y	⭐️ 5 (200)
(G4) - INNER CITY - TWO BEDROOM - PET FRIENDLY	A$42,743	A$138	77%	2	1	2	A$125	❌	❌	✅	Y / Y	⭐️ 5 (364)
(G3) Great Family Accommodation - Close to CBD	A$57,561	A$178	83%	2	1	2	A$125	❌	❌	✅	Y / Y	⭐️ 5 (394)
(G1) SELF CHECK IN - CLOSE TO CITY - FREE WIFI	A$48,790	A$139	87%	2	1	2	A$125	❌	❌	✅	Y / Y	⭐️ 5 (398)
Pool View City Centre Apartment 206	A$130,581	A$446	78%	2	2	2	A$208	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Cairns Ocean View Apartment	A$202,859	A$644	86%	2	2.5	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (76)
Cairns Luxury Seafront Apartment	A$162,212	A$467	95%	2	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (62)
The Abbott—A Sea-Swept Esplanade Abode	A$218,561	A$616	97%	2	2	50	A$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Gated & secure city apartment w heated resort pool	A$58,839	A$236	67%	2	2.5	3	A$130	✅	❌	❌	Y / Y	⭐️ 5 (131)
Cairns Luxury Waterview Apartment	A$241,092	A$686	96%	2	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Ocean View Apartment - Cairns City	A$62,690	A$180	95%	2	1	4	A$79	❌	❌	❌	Y / Y	⭐️ 5 (150)
Luxury Waterfront: Spectacular Oasis in the City	A$133,295	A$388	92%	2	2	2	A$404	✅	❌	❌	Y / Y	⭐️ 5 (217)
(G2) - Two Bedroom - Walk to City - Pet Friendly	A$46,730	A$135	87%	2	1	2	A$125	❌	❌	✅	Y / Y	⭐️ 5 (394)
Living on Lake	A$69,369	A$202	91%	2	1	3	A$210	✅	❌	❌	Y / Y	⭐️ 5 (36)
Getaway Deluxe apartment	A$63,137	A$431	40%	2	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 5 (116)
Inner City Oasis	A$68,635	A$192	93%	2	1	2	A$157	✅	✅	❌	Y / Y	⭐️ 5 (324)
Cairns Esplanade 2 Bedroom Apartment	A$140,157	A$398	96%	2	2	1	A$21	✅	❌	❌	Y / Y	⭐️ 5 (165)
(GG200) Lovely Unit Close to the City - Free Wi-Fi	A$67,445	A$192	91%	2	1	2	A$125	✅	❌	❌	Y / Y	⭐️ 5 (86)
2 Bedrooms Apt Ocean view on the Cairns Esplanade	A$104,865	A$285	100%	2	2	2	A$104	✅	❌	❌	Y / Y	⭐️ 5 (52)
Cairns Luxury Seaview Apartment	A$260,679	A$734	97%	2	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Cairns City Esplanade apartment @ Northshore	A$153,697	A$487	83%	2	2	4	A$261	✅	❌	❌	Y / Y	⭐️ 5 (61)
Cairns Apartment Esplanade Ocean Views	A$106,770	A$337	86%	2	2	5	A$157	✅	✅	❌	Y / Y	⭐️ 5 (167)
Breathtaking Ocean View Apartment	A$139,223	A$414	90%	2	2	2	A$208	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
温馨城市公寓	A$46,988	A$139	90%	2	2	1	A$63	✅	❌	✅	Y / Y	⭐️ 4.7 (94)
Luxury waterfront apt Esplanade	A$146,117	A$404	98%	2	2	3	A$83	✅	❌	❌	Y / N	⭐️ 3.6 (3)
Central Stylish Seafront Getaway Amazing Views	A$106,727	A$340	83%	2	2	3	A$204	✅	❌	❌	Y / Y	⭐️ 5 (64)
Cairns City 2 Bedroom Luxury Apartments	A$75,166	A$489	42%	2	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
2 bedroom Apartment	A$31,245	A$341	25%	2	0	1	A$0	✅	❌	❌	N / Y	⭐️ 4 (13)
Cairns Luxury Waterfront Apartment	A$204,637	A$601	93%	2	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (56)
2 Bedroom Luxury Apartments on Cairns Esplanade	A$87,241	A$568	42%	2	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Trilogy on the Esplanade - Free Wi-Fi	A$75,405	A$433	47%	2	2	2	A$194	✅	❌	❌	Y / Y	⭐️ 4.5 (92)
Townhome Getaway Cairns	A$52,086	A$431	33%	2	2.5	3	A$0	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
101 Rydges Plaza Esplanade with Ocean Views	A$214,962	A$691	85%	2	2.5	1	A$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Leumeah - A Modern Townhouse in Cairns	A$66,682	A$191	92%	2	1	4	A$157	✅	❌	❌	Y / Y	⭐️ 5 (61)
Seven @Aquarius	A$194,471	A$527	100%	2	2	1	A$156	✅	✅	❌	Y / N	⭐️ 4.5 (3)
Holiday Espie - Ocean Views & Prime Location	A$109,726	A$300	100%	2	2	2	A$0	✅	✅	❌	Y / Y	⭐️ 5 (96)
Stylish waterfront apartment	A$110,278	A$374	80%	2	2	3	A$143	✅	❌	❌	Y / N	⭐️ 5 (4)
Reefside Retreat. 2 bedroom Waterfront apartment	A$158,797	A$467	93%	2	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

126.69% 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$100,116	A$200,233	A$300,350	A$400,467	A$500,583	A$1,001,167	A$3,003,503
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$2,947	A$6,076	A$9,398	A$12,925	A$16,669	A$39,154	A$240,000
Down Payment	A$60,000	A$60,000	A$60,000	A$60,000	A$60,000	A$60,000	A$60,000
Property Appreciation	A$9,000	A$18,270	A$27,818	A$37,652	A$47,782	A$103,174	A$428,178
Total Return	A$172,064	A$284,579	A$397,566	A$511,044	A$625,035	A$1,203,496	A$3,731,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

126.69%

Cap Rate

40.11%

Return on Investment

141.81%

Esplanade Cairns City, Queensland, 4870

2 bed • 1 bath • 4 guests

Purchase Price

658

Airbnb Investor Score

A$100,116

Annual Profit

40.1%

Cap Rate

126.7%

Cash on Cash

A$163,547

Annual Revenue

BNBCalc predicts this property will get $369 per night with 82% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

A$111,760

Avg annual revenue

82%

Avg occupancy rate

A$370

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$105k

A$180k

A$260k

A$100,117

Profit

Revenue

A$163,547

Operating Expenses

A$43,193

Operating Income

A$120,354

Mortgage & Taxes

A$20,237

Profit (Cash Flow)

A$100,117

A$79,020

Cash Investment

Down Payment

A$60,000

Renos & Furnishing

A$10,020

Closing Costs

A$9,000

Total

A$79,020

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

126.69%

Cap Rate

40.11%

Return on Investment

141.81%