BNBCalc Short Term Rental Rental Arbitrage Analysis 36 Kitchener Parade 1002, Bankstown, NSW, 2200

1 bed • 1 bath • 1 guests • A$0

BNB

Calc

Annual Revenue

A$37,081

Profit (Cash Flow)

-A$16,334

Cash on Cash Return

-242.3%

Annual Revenue

A$37,081

AirDNA projects A$223/night at 66% occupancy ($53,787). Airbtics projects A$141/night at 72% occupancy ($37,080). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, A$141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$25,695	A$37,822	A$49,891	A$67,656
Occupancy	59%	80%	91%	94%
Nightly Rate	A$116	A$126	A$146	A$192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vivid Condo 1B1B in Bankstown	A$59,693	A$205	75%	1	1	4	A$175	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Boutique Apartment in the Heart of Town.	A$22,967	A$139	45%	1	1	1	A$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Roomy rosegarden flat in Roselands	A$23,803	A$130	49%	1	1	1	A$51	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
The Lovely Cozy Home in Sydney	A$35,446	A$102	91%	1	1	1	A$51	❌	❌	❌	N / Y	⭐️ 5 (62)
Cosy Garden Cottage	A$49,643	A$143	92%	1	1	1	A$51	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
New private granny flat	A$41,725	A$121	91%	1	1	1	A$60	❌	❌	❌	Y / Y	⭐️ 5 (147)
20% off promo Cosy Spacious studio w balcony	A$37,780	A$105	91%	1	1	2	A$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
New granny flat in Narwee	A$28,952	A$121	63%	1	1	1	A$45	❌	❌	❌	Y / Y	⭐️ 5 (94)
Tranquil & private courtyard, equipped guest-suite	A$31,935	A$88	95%	1	1	2	A$56	❌	❌	❌	Y / Y	⭐️ 5 (246)
Little house with private garden	A$47,117	A$192	66%	1	1	90	A$45	❌	❌	❌	N / N	⭐️ 5 (3)
Tranquil & private with courtyard guest-suite 2	A$29,961	A$84	95%	1	1	2	A$56	❌	❌	❌	Y / Y	⭐️ 5 (180)
Private studio w balcony	A$40,095	A$119	88%	1	1	2	A$153	❌	❌	❌	Y / Y	⭐️ 5 (12)
20% off Private studio w courtyard	A$38,809	A$108	94%	1	1	2	A$153	❌	❌	❌	Y / Y	⭐️ 5 (14)
Entire 2 bedrooms rental unit in Bass Hill	A$25,072	A$84	81%	1	1	1	A$40	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Cosy studio in Padstow	A$40,082	A$118	93%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Quiet house in Narwee	A$31,659	A$144	59%	1	1	1	A$51	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Serene studio flat in Narwee	A$18,315	A$121	40%	1	1	1	A$46	❌	❌	❌	N / Y	⭐️ 4.7 (13)
Adorable 1bedroom guesthouse in Narwee with deck	A$21,950	A$121	48%	1	1	1	A$45	❌	❌	❌	Y / Y	⭐️ 5 (69)
Revesby New Granny Flat	A$43,838	A$144	80%	1	1	3	A$81	❌	❌	✅	Y / Y	⭐️ 5 (99)
20% off Private studio near train	A$33,974	A$118	75%	1	1	2	A$150	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cosy and fresh apartment stay - Strathfield	A$52,778	A$169	84%	1	1	2	A$101	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Renovated Beverly Hills Apartment With Sunny Open Interior	A$47,900	A$160	79%	1	1	2	A$146	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
Luxury home on quiet street/10mins walk to station	A$64,924	A$493	36%	1	2	90	A$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
20% off Studio w large balcony	A$41,854	A$127	90%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Private Studio w car park	A$37,673	A$113	91%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Brand New Furnished Studio	A$39,046	A$115	89%	1	1	2	A$153	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Charming Cozy Retreat!	A$18,783	A$143	36%	1	1	2	A$0	❌	❌	❌	Y / N	⭐️ 0 (2)
20% off Self-contained studio near train	A$38,770	A$119	84%	1	1	2	A$153	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
12 MIN walk Train&Bankstown Central Kind StudioApt	A$36,128	A$152	65%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Spacious Studio w large balcony	A$43,674	A$132	85%	1	1	2	A$153	❌	❌	❌	Y / Y	⭐️ 5 (12)
Garden view guest-suite	A$28,855	A$82	96%	1	1	1	A$0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Entire Home 1 Bedroom Security Apartment	A$40,978	A$127	85%	1	1	7	A$121	❌	❌	❌	Y / Y	⭐️ 5 (15)
Entire 1 Bedroom Security Apartment	A$40,505	A$126	85%	1	1	7	A$121	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cosy cabin in Revesby	A$25,464	A$110	61%	1	1	1	A$34	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Furnished whole apartment	A$36,633	A$152	60%	1	1	3	A$121	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cosy Studio w large balcony	A$39,780	A$143	73%	1	1	2	A$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Entire Modern Studio Bankstown	A$19,070	A$174	30%	1	1	1	A$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Charming leafy apartment with a delightful balcony	A$45,633	A$122	100%	1	1	10	A$132	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

-242.32% 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)	-A$16,333	-A$32,667	-A$49,001	-A$65,334	-A$81,668	-A$163,337	-A$490,012
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$16,333	-A$32,667	-A$49,001	-A$65,334	-A$81,668	-A$163,337	-A$490,012

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-242.32%

Payback Period Days

Return on Investment

-242.32%

36 Kitchener Parade 1002 Bankstown, New South Wales, 2200

1 bed • 1 bath • 1 guests

Monthly Rent

A$37,081

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$223/night at 66% occupancy.Projected nightly rate is A$141/night at 72% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

A$35,988

Avg annual revenue

72%

Avg occupancy rate

A$142

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$15k

A$30k

A$50k

A$65k

-A$16,334

Profit

Revenue

A$37,081

Operating Expenses

A$23,414

Operating Income

A$13,666

Net Effective Rent

A$30,000

Profit (Cash Flow)

-A$16,334

A$6,740

Cash Investment

Renos & Furnishing

A$6,585

Setup Costs

A$155

Total

A$6,740

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-242.32%

Payback Period Days