BNBCalc Short Term Rental Rental Arbitrage Analysis 10/555 Princes Highway, Rockdale NSW, Australia

1 bed • 1 bath • 1 guests • A$0

BNB

Calc

Annual Revenue

A$60,923

Profit (Cash Flow)

A$26,676

Cash on Cash Return

384.7%

Annual Revenue

A$60,923

AirDNA projects A$174/night at 83% occupancy ($52,668). Airbtics projects A$171/night at 80% occupancy ($49,833). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 91% occupancy rate, A$183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$36,604	A$46,802	A$62,486	A$78,335
Occupancy	74%	82%	91%	96%
Nightly Rate	A$134	A$153	A$183	A$217

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious One Bedroom Apt- With Large Balcony	A$55,463	A$161	91%	1	1	2	A$169	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Stylish, close to Airport and St George Hospital	A$44,655	A$153	74%	1	1	1	A$104	❌	❌	❌	Y / Y	⭐️ 5 (184)
❤Airport❤Unique 1 bedroom Own Entry Bath&Kitchen	A$40,273	A$113	96%	1	1	1	A$26	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
1br near airport w/ private access and parking	A$46,875	A$163	77%	1	1	1	A$62	❌	❌	❌	Y / Y	⭐️ 5 (230)
Beach Serenity 1	A$35,423	A$105	92%	1	1.5	2	A$0	❌	❌	❌	N / Y	⭐️ 4.5 (54)
LUXURY VILLA ON THE CITY FRINGE	A$65,637	A$206	83%	1	1	1	A$78	❌	❌	✅	Y / Y	⭐️ 5 (313)
Monterey Guest Studio Near Hospital/Airport/Beach	A$40,193	A$169	65%	1	1	90	A$0	❌	❌	❌	N / Y	⭐️ 5 (152)
Modern Monochrome at a Stylish Designer Guesthouse in Bexley	A$47,411	A$147	85%	1	1	2	A$78	❌	❌	❌	Y / Y	⭐️ 5 (73)
Clean/Convenient/Airport/CBD/Beach/Free parking	A$46,016	A$159	74%	1	1	1	A$150	❌	❌	❌	Y / Y	⭐️ 5 (203)
KozyGuru \| Wolli Creek \| Kozy 1 Bed Apt	A$71,514	A$209	91%	1	1	4	A$145	✅	❌	❌	Y / Y	⭐️ 4.5 (79)
Airport Penthouse 1bedroom With Ocean View	A$54,687	A$287	51%	1	1	2	A$105	❌	❌	❌	Y / Y	⭐️ 5 (18)
Free secure parking. Walk to train station.	A$48,233	A$169	78%	1	1	2	A$0	❌	❌	❌	N / Y	⭐️ 5 (42)
Little Paradise Sydney	A$30,298	A$134	61%	1	1	1	A$21	❌	❌	❌	Y / N	⭐️ 5 (334)
5 Stars Sydney City & Airport Retreat	A$71,413	A$271	70%	1	1	1	A$124	❌	✅	❌	Y / Y	⭐️ 5 (245)
Cozy One Bed APT Closes To Airport In Arncliffe	A$39,001	A$124	82%	1	1	1	A$140	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Lovely & stylish 1 bed unit @ Wolli Creek/ Airport	A$61,094	A$180	92%	1	1	2	A$62	❌	❌	❌	Y / Y	⭐️ 5 (89)
Cosy & Peaceful-One Bedroom Apartment	A$47,656	A$135	95%	1	1	5	A$78	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
1 Bedroom apartment in Grand Building	A$41,885	A$131	85%	1	1	4	A$135	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Stylish New Sydney Retreat near Airport & CBD	A$45,375	A$207	57%	1	1	2	A$129	❌	❌	❌	Y / Y	⭐️ 5 (30)
Garden Suite close to everything	A$47,683	A$158	81%	1	1	1	A$32	❌	❌	❌	N / Y	⭐️ 5 (36)
Superior-One Bed Room Apartment with Free Parking	A$56,080	A$155	98%	1	1	4	A$78	❌	✅	✅	Y / Y	⭐️ 5 (9)
Convenience and a touch of luxury	A$58,067	A$207	74%	1	1	2	A$158	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Outstanding Renovated Apartment affordable rates	A$42,844	A$140	83%	1	1	4	A$135	❌	✅	❌	Y / Y	⭐️ 5 (118)
Luxury one bedroom apartment	A$42,399	A$147	79%	1	1	4	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Beautiful one bedroom apartment	A$48,303	A$147	90%	1	1	4	A$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Retro Beach Escape - Brighton le Sands	A$39,358	A$112	96%	1	1	3	A$78	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Brighton-Le-Sands Beach Pad with Elevator	A$42,436	A$172	65%	1	1	2	A$104	❌	❌	❌	Y / Y	⭐️ 5 (152)
Modern 2-Bed: Quick to Beach & CBD	A$72,444	A$214	91%	1	1	3	A$177	❌	❌	❌	Y / Y	⭐️ 4 (8)
Beach Front Home, Monterey	A$117,083	A$602	52%	1	3	3	A$231	❌	❌	✅	Y / Y	⭐️ 5 (32)
Gorgeous one bedroom apartment	A$44,417	A$150	81%	1	1	4	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
The South bay (Whole house near Beach/AirPort )	A$86,095	A$250	94%	1	2	3	A$0	❌	✅	❌	Y / Y	⭐️ 5 (3)
The Coach House	A$43,413	A$118	100%	1	1	1	A$26	❌	❌	❌	N / Y	⭐️ 5 (189)
Best Value Studio near Train w/ AC	A$44,103	A$143	84%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
New 1BR Apt nr Kogarah Train Station+FreeParking	A$59,362	A$169	96%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
1bed1bath APT at Wollicreek near Airport and City	A$29,436	A$84	89%	1	1	90	A$135	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Private Studio in Kogarah	A$38,694	A$105	100%	1	1	2	A$32	❌	❌	❌	Y / Y	⭐️ 5 (162)
Carlton lovely handy place	A$18,618	A$91	56%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
Comfortable apartment near Sydney airport	A$41,488	A$194	57%	1	1	2	A$86	❌	❌	❌	Y / Y	⭐️ 0 (0)
Comfortable & Bright One Bedroom Apartment	A$39,293	A$145	74%	1	1	90	A$104	❌	❌	❌	Y / Y	⭐️ 5 (27)
5 mins from Sydney Airport/Beach	A$40,638	A$137	81%	1	1	1	A$0	❌	❌	❌	N / N	⭐️ 5 (1)

Return Metrics

384.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$26,676	A$53,352	A$80,029	A$106,705	A$133,382	A$266,764	A$800,294
Revenue Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Home Equity	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Down Payment	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Property Appreciation	A$0	A$0	A$0	A$0	A$0	A$0	A$0
Total Return	A$26,676	A$53,352	A$80,029	A$106,705	A$133,382	A$266,764	A$800,294

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

384.74%

Payback Period Days

Return on Investment

384.74%

555 Princes Hwy 10 Rockdale, New South Wales, 2216

1 bed • 1 bath • 1 guests

Monthly Rent

A$60,923

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$174/night at 83% occupancy.Projected nightly rate is A$171/night at 80% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

A$49,633

Avg annual revenue

80%

Avg occupancy rate

A$171

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$20k

A$50k

A$85k

A$120k

A$26,676

Profit

Revenue

A$60,923

Operating Expenses

A$27,047

Operating Income

A$33,876

Net Effective Rent

A$7,200

Profit (Cash Flow)

A$26,676

A$6,933

Cash Investment

Renos & Furnishing

A$6,774

Setup Costs

A$159

Total

A$6,933

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

384.74%

Payback Period Days