BNBCalc Short Term Rental Rental Arbitrage Analysis 20 Tara Terrace 5, Carrara, QLD, 4211

3 bed • 2 bath • 8 guests • A$3,000

BNB

Calc

Annual Revenue

A$137,258

Profit (Cash Flow)

A$49,778

Cash on Cash Return

361.3%

Annual Revenue

A$137,258

AirDNA projects A$274/night at 87% occupancy ($87,048). Airbtics projects A$404/night at 74% occupancy ($109,113). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 74% occupancy rate, A$508 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$54,793	A$92,724	A$150,764	A$218,734
Occupancy	62%	80%	92%	98%
Nightly Rate	A$239	A$312	A$442	A$599

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
25 Beautiful townhouse for 7 free parking可用中文轻松沟	A$48,283	A$157	74%	3	3	1	A$175	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Stylish, Spacious 3 bedroom Townhouse, GC central	A$106,333	A$322	87%	3	3	1	A$271	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Conifer \| Comfy & Central	A$59,806	A$218	75%	3	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 4.5 (255)
Stylish and modern town house	A$77,913	A$224	94%	3	2.5	3	A$157	❌	❌	❌	Y / Y	⭐️ 5 (49)
Modern RenoVibe Residence 3 Rooms 2 bath	A$75,092	A$242	80%	3	1	3	A$295	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Cosy Family Townhouse at Convenient Location @GC	A$100,176	A$338	76%	3	3	1	A$271	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
Escape to Clear Island—A Palmy Waterfront Oasis	A$146,003	A$482	82%	3	3	2	A$210	✅	❌	❌	Y / Y	⭐️ 4 (14)
Tranquil Bushland Setting	A$76,475	A$208	100%	3	1.5	2	A$83	✅	❌	❌	Y / Y	⭐️ 5 (75)
Resort style home in Carrara features Spa/Sauna	A$71,076	A$335	58%	3	2	3	A$0	✅	❌	✅	Y / N	⭐️ 0 (1)
Perfect central GC location. Comfortable 3br home.	A$100,171	A$562	48%	3	2	2	A$208	❌	❌	✅	Y / Y	⭐️ 5 (200)
Southport Sanctuary - The Entire Property!	A$89,951	A$295	81%	3	1	2	A$90	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Waterfront Bliss: Elegant 3BDR House with Pool	A$99,362	A$336	79%	3	2	2	A$368	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
-Family Holiday Home-Tropical Pool - Gold Coast	A$101,882	A$285	96%	3	1	4	A$199	✅	❌	✅	Y / N	⭐️ 4.5 (18)
Spacious family home with luxury pool	A$118,035	A$308	100%	3	2	7	A$159	✅	❌	✅	Y / Y	⭐️ 5 (6)
Trail Head Quarters	A$45,354	A$354	35%	3	2	2	A$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Central 3 Bedroom Family Retreat	A$105,786	A$311	93%	3	2	3	A$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Wonderful family home on the Goldcoast.	A$221,720	A$1,049	57%	3	3	4	A$263	❌	❌	✅	Y / Y	⭐️ 5 (1)
3BR1.5BA Family Haven Gold Coast w Parking	A$59,292	A$253	64%	3	2	1	A$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Benowa Retreat	A$68,694	A$226	82%	3	1	5	A$187	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Central and sunlit! Sleeps 7 & Close to Uni	A$84,791	A$234	97%	3	1	1	A$146	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Large nature home central area 3bed	A$57,618	A$210	71%	3	1	2	A$157	✅	✅	❌	Y / N	⭐️ 4.7 (13)
Comfy 3BDR +2.5 Bath+ Double Garage townhouse	A$72,189	A$260	76%	3	3	2	A$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Hamptons style townhouse	A$91,364	A$255	98%	3	1	4	A$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Private Getaway	A$31,446	A$277	31%	3	1	3	A$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Unique main river view-Saving for big group-5 Beds	A$66,765	A$211	79%	3	2	1	A$104	✅	❌	❌	Y / Y	⭐️ 4.4 (23)
Lovely townhouse with open views	A$190,712	A$517	99%	3	2.5	2	A$168	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Nature Oasis with City Views	A$95,381	A$314	83%	3	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Retreat on Plateau	A$136,779	A$537	69%	3	2	3	A$208	❌	❌	❌	Y / Y	⭐️ 5 (14)
Highland Retreat	A$116,815	A$367	87%	3	1	5	A$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Beautiful 3 Bedroom House with Pool	A$157,137	A$429	100%	3	2	6	A$261	✅	❌	❌	Y / Y	⭐️ 5 (3)
Fresh retreat	A$103,031	A$306	92%	3	1	2	A$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
'VILLA AMORE' - 3 Bedroom Romantic Boutique Luxury	A$179,281	A$942	52%	3	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Entire home with pool Close to Surfers paradise	A$62,138	A$203	83%	3	1	2	A$42	✅	❌	❌	Y / N	⭐️ 0 (0)
2 Bedroom Guest Suite in Ashmore	A$29,562	A$143	46%	3	1	3	A$157	❌	❌	❌	Y / Y	⭐️ 5 (10)
Stunning Hinterland views 15 mins to Surfers!	A$145,599	A$410	97%	3	2	3	A$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Dos Palmas holiday escape.	A$154,489	A$497	85%	3	2	3	A$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Pavillion on Q	A$165,421	A$508	89%	3	2	2	A$0	✅	❌	❌	Y / Y	⭐️ 3.6 (3)
Great location 3BRM beautiful Townhouse in Ashmore	A$71,930	A$418	47%	3	3	3	A$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

361.3% 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$49,778	A$99,556	A$149,334	A$199,112	A$248,890	A$497,781	A$1,493,343
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$90	A$182	A$278	A$376	A$477	A$1,031	A$4,281
Total Return	A$49,868	A$99,738	A$149,612	A$199,488	A$249,368	A$498,812	A$1,497,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

361.3%

Payback Period Days

101

Return on Investment

361.96%

20 Tara Terrace Carrara, Queensland, 4211

3 bed • 2 bath • 8 guests

Monthly Rent

A$137,258

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$274/night at 87% occupancy.Projected nightly rate is A$404/night at 74% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

A$97,592

Avg annual revenue

74%

Avg occupancy rate

A$404

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$30k

A$90k

A$155k

A$225k

A$49,778

Profit

Revenue

A$137,258

Operating Expenses

A$51,480

Operating Income

A$85,778

Net Effective Rent

A$36,000

Profit (Cash Flow)

A$49,778

A$13,777

Cash Investment

Renos & Furnishing

A$13,617

Setup Costs

A$160

Total

A$13,777

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

361.3%

Payback Period Days

101