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 Rental Arbitrage Analysis Sylvia Cl, Pacific Pines, QLD, 4211

5 bed • 3 bath • 1 guests • A$0

BNB

Calc

Annual Revenue

A$233,522

Profit (Cash Flow)

A$101,529

Cash on Cash Return

480.7%

Annual Revenue

A$233,522

AirDNA projects A$542/night at 98% occupancy ($194,141). Airbtics projects A$643/night at 72% occupancy ($169,000). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, A$888 rate per night.

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

Percentiles25%50%75%90%
RevenueA$92,148A$147,557A$238,864A$376,889
Occupancy59%77%89%94%
Nightly RateA$422A$514A$718A$1,060

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
The perfect Gold Coast oasis

No image available

A$134,910
A$572
62%
423A$187❌❌❌Y / Y⭐️ 5 (13)
Theme Park Central with a taste of Country

No image available

A$113,966
A$429
69%
422A$214❌❌❌Y / Y⭐️ 5 (147)
POORINDA RETREAT

No image available

A$198,032
A$1,035
49%
43.52A$487✅✅✅Y / Y⭐️ 5 (53)
Forest Oasis Views with Fireplace, Firepit & Pool

No image available

A$299,474
A$848
95%
42.52A$299✅❌❌Y / Y⭐️ 5 (105)
Welcome To The Lodge

No image available

A$236,399
A$1,392
44%
522A$643✅❌✅Y / Y⭐️ 5 (9)
Family House, Theme Parks, Golf & Pool

No image available

A$211,689
A$643
90%
433A$0✅❌✅Y / Y⭐️ 5 (37)
The Tropic Sanctuary - GC attractions & beaches

No image available

A$142,929
A$888
44%
434A$0❌❌✅Y / Y⭐️ 4.5 (10)
Spacious home, big pool, great view near themepark

No image available

A$187,540
A$593
86%
5392A$375✅❌❌Y / Y⭐️ 4.9 (50)
Spacious 4BR House: Ideal for a Relaxing Vacation

No image available

A$115,892
A$332
94%
422A$319❌❌❌Y / Y⭐️ 4.5 (25)
Family Stylish, Pool, Theme Park,shop,train nearby

No image available

A$147,796
A$511
79%
52.53A$0✅❌✅Y / Y⭐️ 5 (23)
Luxury family and friends escape

No image available

A$207,966
A$774
73%
4390A$169✅❌✅Y / Y⭐️ 5 (7)
Entertainers Delight!! Close to theme parks!

No image available

A$144,014
A$518
76%
423A$0✅❌❌Y / Y⭐️ 5 (28)
Spacious Family Home

No image available

A$174,899
A$547
86%
433A$215✅❌❌Y / Y⭐️ 5 (9)
Luxury Retreat in the Heart of the Gold Coast

No image available

A$301,236
A$1,583
52%
541A$0✅❌❌Y / Y⭐️ 4.5 (7)
Unique Luxe 5br/ GC theme parks/pool/pet friendly

No image available

A$125,995
A$583
59%
532A$0✅❌✅Y / Y⭐️ 5 (8)
Kids paradise in Pacific Pines

No image available

A$155,213
A$705
59%
522A$87✅✅❌Y / Y⭐️ 0 (0)
Light and bright, welcoming family home to share.

No image available

A$337,329
A$904
100%
434A$321✅❌✅Y / Y⭐️ 5 (12)
Stylish holiday retreat

No image available

A$135,579
A$628
59%
4290A$0✅✅✅Y / Y⭐️ 4.5 (8)
Luxury Gold Coast Holiday for the Entire Family!

No image available

A$200,383
A$1,295
42%
622A$536✅❌❌Y / Y⭐️ 4.5 (9)
Modern 4BR Holiday Home W/ Pool & BBQ @Oxenford

No image available

A$186,179
A$758
64%
432A$324✅❌✅Y / Y⭐️ 4.3 (6)
Tropic Sanctuary-Family Retreat

No image available

A$105,874
A$289
100%
433A$270❌✅✅Y / Y⭐️ 0 (0)
Hinterland Views - Spacious Home

No image available

A$124,762
A$501
68%
4328A$0❌❌❌N / N⭐️ 5 (1)
5-Bed home Near Theme Parks

No image available

A$78,615
A$488
44%
52.52A$0❌❌✅Y / Y⭐️ 5 (8)
Kin By Khove

No image available

A$131,741
A$600
60%
423A$0✅❌❌Y / Y⭐️ 0 (1)
Gold Coast Paradise Retreat 4Beds at Arundel

No image available

A$132,185
A$429
83%
421A$312❌✅❌Y / Y⭐️ 5 (9)

Return Metrics

480.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)A$101,529A$203,058A$304,587A$406,116A$507,645A$1,015,290A$3,045,871
Revenue AppreciationA$0A$0A$0A$0A$0A$0A$0
Home EquityA$0A$0A$0A$0A$0A$0A$0
Down PaymentA$0A$0A$0A$0A$0A$0A$0
Property AppreciationA$0A$0A$0A$0A$0A$0A$0
Total ReturnA$101,529A$203,058A$304,587A$406,116A$507,645A$1,015,290A$3,045,871

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

480.71%

Payback Period Days

75

Return on Investment

480.71%

property-location

Sylvia Cl Pacific Pines, Queensland, 4211

5 bed • 3 bath • 1 guests

A$233,522

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$542/night at 98% occupancy.Projected nightly rate is A$643/night at 72% occupancy.

Top 56% of comparables

Top 16% 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$172,734

Avg annual revenue

67%

Avg occupancy rate

A$763

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$60k

A$150k

A$240k

A$340k

Sign up to see the data on 40 all comparables

A$101,529

Profit

Revenue

A$233,522

Operating Expenses

A$73,433

Operating Income

A$160,089

Net Effective Rent

A$58,560

Profit (Cash Flow)

A$101,529

A$21,120

Cash Investment

Renos & Furnishing

A$20,956

Setup Costs

A$164

Total

A$21,120

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

480.71%

Payback Period Days

75