Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis George Street, Sydney New South Wales, Australia

2 bed • 1 bath • 4 guests • A$0

BNB

Calc

Owner income

A$109,467

Per year

This Airbnb could earn an additional

A$13,032

Per month vs a Long-Term Rental

Annual Revenue range

A$126,942 - A$188,018

Annual Revenue

A$156,381

AirDNA projects A$429/night at 85% occupancy ($133,279). Airbtics projects A$388/night at 86% occupancy ($121,862). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 99% occupancy rate, A$432 rate per night.

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

Percentiles25%50%75%90%
RevenueA$95,195A$126,942A$159,417A$188,018
Occupancy79%94%99%100%
Nightly RateA$326A$364A$432A$502

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
A$141,095
A$391
97%
221A$186✅❌❌Y / Y⭐️ 4.5 (398)
A$124,317
A$339
97%
221A$170✅❌❌Y / Y⭐️ 5 (103)
A$121,163
A$329
97%
221A$188✅❌❌Y / Y⭐️ 4.5 (25)
A$100,617
A$277
99%
222A$186✅❌❌Y / Y⭐️ 4.5 (186)
A$106,640
A$447
64%
222A$165✅❌❌Y / Y⭐️ 4 (28)
A$124,658
A$574
58%
222A$165✅❌❌Y / Y⭐️ 4 (30)
A$98,324
A$305
88%
213A$0❌❌❌Y / Y⭐️ 4.5 (512)
A$87,219
A$234
100%
222A$186✅❌❌Y / Y⭐️ 4.5 (170)
A$119,792
A$326
100%
21.52A$122❌✅❌Y / Y⭐️ 4.5 (173)
A$129,739
A$390
90%
222A$156✅❌❌Y / Y⭐️ 5 (291)
A$82,254
A$231
96%
213A$103✅❌❌Y / Y⭐️ 4.6 (290)
A$96,848
A$458
56%
222A$165✅❌❌Y / Y⭐️ 4 (12)
A$154,165
A$436
94%
213A$281✅✅❌Y / Y⭐️ 5 (63)
A$235,031
A$671
95%
221A$243✅❌❌Y / Y⭐️ 4.5 (34)
A$94,285
A$258
99%
222A$188✅❌❌Y / Y⭐️ 5 (81)
A$132,709
A$366
99%
212A$62✅❌❌Y / Y⭐️ 5 (420)
A$140,973
A$432
87%
221A$248✅❌❌Y / Y⭐️ 4.5 (25)
A$102,498
A$442
62%
222A$165✅❌❌Y / Y⭐️ 4 (21)
A$90,913
A$243
100%
222A$188❌❌❌Y / Y⭐️ 5 (53)
A$93,703
A$251
100%
222A$135❌❌❌Y / Y⭐️ 4.5 (124)
A$302,162
A$922
89%
221A$243✅❌❌Y / Y⭐️ 4.8 (23)
A$119,845
A$343
94%
222A$156✅❌❌Y / Y⭐️ 5 (297)
A$136,940
A$391
95%
222A$156✅✅❌Y / Y⭐️ 5 (337)
A$145,161
A$429
91%
212A$259❌❌❌Y / Y⭐️ 4.5 (64)
A$112,659
A$332
92%
222A$156✅❌❌Y / Y⭐️ 5 (229)
A$120,803
A$326
92%
224A$391✅❌❌Y / Y⭐️ 4.5 (17)
A$112,992
A$358
86%
222A$156✅✅❌Y / Y⭐️ 5 (431)
A$158,176
A$515
80%
211A$277❌✅❌Y / Y⭐️ 4.5 (14)
A$71,765
A$374
50%
2290A$310✅❌❌Y / Y⭐️ 4.5 (15)
A$122,470
A$332
100%
224A$234❌❌❌Y / Y⭐️ 5 (113)
A$108,018
A$401
71%
2290A$310✅✅❌Y / Y⭐️ 5 (35)
A$82,483
A$270
79%
212A$178✅❌❌Y / Y⭐️ 4.5 (42)
A$128,971
A$351
99%
222A$156✅✅❌Y / Y⭐️ 5 (249)
A$104,358
A$401
70%
221A$165✅❌❌Y / Y⭐️ 4.2 (11)
A$152,987
A$412
100%
223A$188✅❌❌Y / Y⭐️ 5 (33)
A$108,734
A$310
95%
222A$156✅❌❌Y / Y⭐️ 5 (246)
A$130,169
A$350
99%
223A$186✅❌❌Y / Y⭐️ 5 (84)
A$132,151
A$502
71%
222A$126✅❌❌Y / Y⭐️ 4.5 (84)
A$85,707
A$444
51%
227A$313✅❌❌Y / Y⭐️ 0 (2)
A$128,699
A$363
97%
222A$0❌❌❌Y / Y⭐️ 4.5 (36)
property-location

George Street Sydney, New South Wales, 2000

2 bed • 1 bath • 4 guests

A$156,381

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$429/night at 85% occupancy.Projected nightly rate is A$388/night at 86% occupancy.

Top 26% of comparables

Top 26% 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$123,554

Avg annual revenue

86%

Avg occupancy rate

A$388

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$70k

A$145k

A$220k

A$305k

Sign up to see the data on 40 all comparables

A$31,276

Profit

Revenue

A$156,381

Cleaning

A$18,500

Cohost commission

A$31,276

Owner payout

A$109,467

A$0

Cash Investment

Renos & Furnishing

A$0

Total

A$0