BNBCalc Short Term Rental Rental Arbitrage Analysis 119 Bulimba St, Bulimba QLD 4171, Australia

2 bed • 1 bath • 8 guests • $0

BNB

Calc

Report by:

blake@investstr.com

Annual Revenue

$41,083

Profit (Cash Flow)

$582

Cash on Cash Return

7.0%

Annual Revenue

$41,083

AirDNA projects $148/night at 76% occupancy ($41,082).

BNB Calc projects a 76% occupancy rate, $148 rate per night.

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

Return Metrics

6.98% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$581	$1,163	$1,745	$2,327	$2,909	$5,819	$17,457
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	$581	$1,163	$1,745	$2,327	$2,909	$5,819	$17,457

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.98%

Payback Period Days

5228

Return on Investment

6.98%

119 Bulimba St Bulimba, Queensland, 4171

2 bed • 1 bath • 8 guests

Monthly Rent

$41,083

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$582

Profit

Revenue

$41,083

Operating Expenses

$16,741

Operating Income

$24,342

Net Effective Rent

$23,760

Profit (Cash Flow)

$582

$8,330

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,080

Total

$8,330

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

6.98%

Payback Period Days

5228