BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 47 Cecil St, Ashfield, NSW, 2131

1 bed β€’ 1 bath β€’ 2 guests β€’ A$0

BNB

Calc

Annual Revenue

A$49,264

Profit (Cash Flow)

A$17,762

Cash on Cash Return

256.6%

Annual Revenue

A$49,264

AirDNA projects A$172/night at 79% occupancy ($49,595). Airbtics projects A$180/night at 75% occupancy ($49,263). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 75% occupancy rate, A$180 rate per night.

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

Percentiles25%50%75%90%
RevenueA$34,692A$56,269A$72,669A$79,464
Occupancy62%83%94%97%
Nightly RateA$150A$181A$207A$218

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Garden Studio in Ashfield
A$50,366
A$143
93%
111A$53❌❌❌Y / Y⭐️ 5 (214)
Quiet Apartment, 11 min to CBD, Free parking, WiFi
A$64,333
A$183
94%
112A$156❌❌❌Y / Y⭐️ 4.5 (42)
Lovely apartment C02 Dulwich Hill
A$36,735
A$199
49%
112A$62βŒβœ…βŒY / Y⭐️ 4.5 (11)
Lovely Apartment A02 Dulwich Hill
A$43,349
A$199
58%
112A$62βŒβœ…βŒY / Y⭐️ 5 (20)
leichhardt harbour B & City View inLittle Italy !
A$51,364
A$224
61%
111A$115❌❌❌Y / Y⭐️ 4.5 (194)
Lovely apartment C03 Dulwich Hill
A$50,344
A$207
65%
112A$62❌❌❌Y / Y⭐️ 5 (11)
β€˜Utopia’ Large 1 Bedder Inner West Gem
A$75,149
A$213
95%
112A$62❌❌❌Y / Y⭐️ 5 (24)
Modern and Lovely Dulwich Hill apartment B03
A$51,453
A$204
67%
112A$62❌❌❌Y / Y⭐️ 5 (36)
Stylish 1 Bedroom Apartment In Petersham
A$60,813
A$180
91%
113A$83❌❌❌Y / Y⭐️ 5 (40)
1BD Apt w/ City View in the Little Italy
A$53,691
A$169
81%
112A$193❌❌❌Y / Y⭐️ 4.5 (35)
Cosy old charm 1Bdrm Home. Close to Transport
A$60,935
A$220
75%
111A$161❌❌❌Y / Y⭐️ 5 (208)
Cosy studio
A$46,897
A$132
97%
112A$0❌❌❌N / N⭐️ 5 (41)
Private Garden Studio
A$42,258
A$115
100%
112A$37❌❌❌N / Y⭐️ 5 (252)
Vibrant Garden Studio w/parking, private access
A$59,275
A$169
96%
113A$0❌❌❌N / Y⭐️ 4.9 (119)
One bedroom in Sydney Five Dock
A$55,075
A$193
75%
111A$156❌❌❌Y / Y⭐️ 4.5 (18)
Lovely&Modern apartment A03 Dulwich Hill
A$48,101
A$197
65%
111A$62❌❌❌Y / Y⭐️ 5 (18)
Modern 1 Bedroom Apartment In The Italian Forum
A$48,292
A$140
91%
112A$151❌❌❌Y / Y⭐️ 4.8 (151)
Inner West Retreat
A$54,280
A$226
62%
112A$105❌❌❌Y / N⭐️ 0 (0)
Stylish Studio Apartment In Petersham
A$45,412
A$140
87%
113A$83❌❌❌Y / Y⭐️ 5 (106)
A Designer Apartment with Classic Heritage Details
A$74,251
A$207
96%
112A$124❌❌❌Y / Y⭐️ 4.5 (138)
Spacious tranquil inner city hideaway
A$25,122
A$156
36%
112A$124❌❌❌Y / Y⭐️ 4.6 (10)
Sydney Escape To Inner West - Parking | Balcony
A$69,848
A$208
89%
113A$193❌❌❌Y / Y⭐️ 5 (41)
Entire studio with private access-1 bed
A$36,469
A$100
99%
112A$41❌❌❌N / N⭐️ 5 (163)
Burwood 1Br apt nearTrain/Shopping street parking
A$48,565
A$151
84%
112A$188❌❌❌Y / Y⭐️ 4.5 (22)
1-Bed, Inner West Gem in Leichhardt + Car Parking
A$61,419
A$199
82%
112A$124❌❌❌Y / Y⭐️ 5 (32)
Spacious renovated Coach House
A$43,863
A$328
36%
113A$41βœ…βŒβŒN / Y⭐️ 5 (26)
Guest house with private entry
A$32,611
A$175
49%
112A$53❌❌❌Y / Y⭐️ 5 (92)
Chic 1BR Condo next to Croydon Station
A$51,262
A$148
94%
112A$143❌❌❌Y / Y⭐️ 4.8 (49)
Lovely apartment B02 Dulwich Hill
A$50,377
A$216
62%
112A$62βŒβœ…βŒY / Y⭐️ 4.5 (18)
Courtyard Esperanza: Sunny Heritage Chic
A$63,198
A$188
89%
113A$124βŒβŒβœ…Y / Y⭐️ 4.5 (96)
Inner city oasis close to harbour and transport
A$57,178
A$159
97%
112A$94βŒβŒβœ…Y / Y⭐️ 4.5 (60)
Brand New Modern lovely Home in Dulwich Hill / D01
A$54,171
A$218
66%
111A$73βŒβœ…βŒY / Y⭐️ 5 (21)
Private cottage on the park
A$69,370
A$197
95%
113A$103βŒβŒβœ…Y / Y⭐️ 5 (225)
Spacious Self-Contained Granny Flat
A$47,637
A$150
87%
113A$0❌❌❌Y / Y⭐️ 5 (221)
Spacious and private Studio
A$45,207
A$132
92%
112A$37❌❌❌N / Y⭐️ 5 (413)
Top floor studio brand new
A$45,748
A$162
77%
112A$0❌❌❌Y / Y⭐️ 5 (20)
Little Gem in Ashfield
A$42,009
A$210
52%
112A$103βŒβŒβœ…Y / Y⭐️ 4.3 (10)
Quiet studio and garden in interesting Inner West
A$45,097
A$126
98%
113A$0❌❌❌N / Y⭐️ 5 (317)

Return Metrics

256.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)A$17,761A$35,523A$53,284A$71,046A$88,808A$177,616A$532,849
Revenue AppreciationA$0A$0A$0A$0A$0A$0A$0
Home EquityA$0A$0A$0A$0A$0A$0A$0
Down PaymentA$0A$0A$0A$0A$0A$0A$0
Property AppreciationA$0A$0A$0A$0A$0A$0A$0
Total ReturnA$17,761A$35,523A$53,284A$71,046A$88,808A$177,616A$532,849

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

256.55%

Payback Period Days

142

Return on Investment

256.55%

property-location

47 Cecil St Ashfield, New South Wales, 2131

1 bed β€’ 1 bath β€’ 2 guests

A$49,264

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$172/night at 79% occupancy.Projected nightly rate is A$180/night at 75% occupancy.

Top 61% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

A$49,875

Avg annual revenue

75%

Avg occupancy rate

A$180

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

A$15k

A$35k

A$55k

A$75k

Sign up to see the data on 40 all comparables

A$17,762

Profit

Revenue

A$49,264

Operating Expenses

A$25,502

Operating Income

A$23,762

Net Effective Rent

A$6,000

Profit (Cash Flow)

A$17,762

A$6,923

Cash Investment

Renos & Furnishing

A$6,764

Setup Costs

A$159

Total

A$6,923

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

256.55%

Payback Period Days

142