BNBCalc Short Term Rental Rental Arbitrage Analysis Wilson St, South Yarra VIC, Australia

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$29,059

Profit (Cash Flow)

-$1,119

Cash on Cash Return

-25.7%

Annual Revenue

$29,059

AirDNA projects $98/night at 75% occupancy ($26,845). Airbtics projects $102/night at 78% occupancy ($29,058). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,447	$30,697	$40,740	$44,116
Occupancy	72%	81%	92%	96%
Nightly Rate	$76	$101	$117	$121

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury New South Yarra Studios - Studio 7	$20,938	$66	81%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.5 (340)
Exciting New South Yarra Studio	$18,674	$61	78%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.7 (323)
New Apartment South Yarra, Walk To Chapel Street	$43,413	$117	99%	1	1	4	$78	❌	❌	❌	Y / Y	⭐️ 5 (163)
New! Vibrant & Stylish 1BR - Heart of Chapel St	$32,263	$96	90%	1	1	2	$91	❌	❌	❌	Y / Y	⭐️ 5 (55)
Gem in the heart of South Yarra	$28,541	$102	69%	1	1	1	$98	❌	❌	✅	Y / Y	⭐️ 5 (32)
Bright and modern 1BD in heart of South Yarra!	$33,846	$100	88%	1	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (149)
Spectacular City Views 1BD South Yarra.	$24,679	$77	85%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (68)
Stylish 1 bedroom Apt in the heart of South Yarra	$26,778	$75	96%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (157)
New town house in South Yarra	$23,540	$102	61%	1	1	3	$78	❌	❌	❌	Y / Y	⭐️ 5 (37)
Luxury Living in Heart of South Yarra /Special !	$29,420	$104	75%	1	1	3	$113	❌	❌	❌	Y / Y	⭐️ 4.5 (127)
Stylish Apartment near Melbourne City & Chapel St	$23,355	$100	57%	1	1	2	$91	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luxe South Yarra Apartment with City Views	$34,589	$99	92%	1	1	2	$104	❌	❌	❌	Y / Y	⭐️ 5 (57)
City View South Yarra ApartNetflixWine	$34,764	$115	79%	1	1	2	$62	❌	❌	❌	Y / Y	⭐️ 5 (251)
Tranquil Corner Apartment in South Yarra	$26,604	$72	100%	1	1	3	$52	❌	❌	❌	Y / Y	⭐️ 5 (174)
Location location! City Views - 1min to Chapel St!	$21,034	$72	74%	1	1	1	$104	❌	✅	✅	Y / Y	⭐️ 5 (68)
Comfy 1BR Off The Iconic Shopping Strip, Chapel St	$36,161	$105	92%	1	1	5	$121	❌	❌	❌	Y / Y	⭐️ 5 (83)
Treetop South Yarra Hideaway - Balcony & Garage	$40,488	$119	89%	1	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (24)
New 1st floor town house in South Yarra	$20,085	$103	53%	1	1.5	3	$78	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Lincoln	$45,567	$249	50%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Serene South Yarra Sanctuary	$34,499	$107	82%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxurious,City views & free parking on site &Wi-Fi	$29,845	$100	81%	1	1	7	$65	❌	✅	❌	Y / Y	⭐️ 5 (63)
Boutique Zen Penthouse with Uninterrupted 180 Degree Views	$43,757	$119	95%	1	2	2	$98	❌	❌	❌	Y / Y	⭐️ 5 (210)
Enjoy City Views from the Balcony of a Chic Apartment	$34,473	$120	77%	1	1	5	$42	❌	❌	❌	Y / Y	⭐️ 5 (299)
Lovely 1 bedroom flat in heart of South Yarra	$20,964	$67	84%	1	1	3	$26	❌	❌	❌	Y / Y	⭐️ 0 (2)
Modern Studio in Heart of Lively Chapel Street	$38,284	$118	85%	1	1	2	$94	❌	❌	❌	Y / Y	⭐️ 4.5 (201)
Comfy stay. Easy access to everything .	$18,776	$117	41%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.2 (12)
Lovely 1 bedroom apartment in South Yarra	$27,450	$75	100%	1	1	20	$78	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Oxford II of South Yarra	$12,434	$43	79%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (91)
Urban Escape In South Yarra w rooftop terrace	$41,394	$130	87%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
South Yarra Luxury + City Views #2	$32,604	$91	96%	1	1	4	$42	❌	❌	❌	Y / Y	⭐️ 4.8 (352)
Modern hideaway in South Yarra	$24,244	$72	92%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Luxe South Yarra apartment	$46,379	$132	96%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
1 bedroom apt in South Yarra	$34,842	$119	80%	1	1	20	$29	❌	❌	❌	Y / N	⭐️ 5 (2)
Stylish South Yarra Retreat w rooftop terrace	$17,127	$117	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Amazing Studio South Yarra with Free Parking	$31,563	$112	77%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
South Yarra Sanctuary	$22,562	$67	92%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Good one the best one	$24,900	$189	36%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
good life	$18,137	$84	59%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Secluded Retro Haven - in a fabulous location	$26,679	$90	81%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Peace meets chapel @ south of Yarra to bring Joy	$15,612	$79	54%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-25.72% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,118	-$2,237	-$3,356	-$4,475	-$5,594	-$11,188	-$33,564
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,118	-$2,237	-$3,356	-$4,475	-$5,594	-$11,188	-$33,564

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.72%

Payback Period Days

Return on Investment

-25.72%

Wilson St South Yarra, Victoria, 3141

1 bed • 1 bath • 3 guests

Monthly Rent

$29,059

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $98/night at 75% occupancy.Projected nightly rate is $102/night at 78% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$29,031

Avg annual revenue

78%

Avg occupancy rate

$102

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

$10k

$25k

$35k

$45k

-$1,119

Profit

Revenue

$29,059

Operating Expenses

$15,778

Operating Income

$13,281

Net Effective Rent

$14,400

Profit (Cash Flow)

-$1,119

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-25.72%

Payback Period Days