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

1 bed • 1 bath • 2 guests • 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}

Percentiles	25%	50%	75%	90%
Revenue	A$34,692	A$56,269	A$72,669	A$79,464
Occupancy	62%	83%	94%	97%
Nightly Rate	A$150	A$181	A$207	A$218

Seasonality (Profit by Month)

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%	1	1	1	A$53	❌	❌	❌	Y / Y	⭐️ 5 (214)
Quiet Apartment, 11 min to CBD, Free parking, WiFi	A$64,333	A$183	94%	1	1	2	A$156	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Lovely apartment C02 Dulwich Hill	A$36,735	A$199	49%	1	1	2	A$62	❌	✅	❌	Y / Y	⭐️ 4.5 (11)
Lovely Apartment A02 Dulwich Hill	A$43,349	A$199	58%	1	1	2	A$62	❌	✅	❌	Y / Y	⭐️ 5 (20)
leichhardt harbour B & City View inLittle Italy !	A$51,364	A$224	61%	1	1	1	A$115	❌	❌	❌	Y / Y	⭐️ 4.5 (194)
Lovely apartment C03 Dulwich Hill	A$50,344	A$207	65%	1	1	2	A$62	❌	❌	❌	Y / Y	⭐️ 5 (11)
‘Utopia’ Large 1 Bedder Inner West Gem	A$75,149	A$213	95%	1	1	2	A$62	❌	❌	❌	Y / Y	⭐️ 5 (24)
Modern and Lovely Dulwich Hill apartment B03	A$51,453	A$204	67%	1	1	2	A$62	❌	❌	❌	Y / Y	⭐️ 5 (36)
Stylish 1 Bedroom Apartment In Petersham	A$60,813	A$180	91%	1	1	3	A$83	❌	❌	❌	Y / Y	⭐️ 5 (40)
1BD Apt w/ City View in the Little Italy	A$53,691	A$169	81%	1	1	2	A$193	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Cosy old charm 1Bdrm Home. Close to Transport	A$60,935	A$220	75%	1	1	1	A$161	❌	❌	❌	Y / Y	⭐️ 5 (208)
Cosy studio	A$46,897	A$132	97%	1	1	2	A$0	❌	❌	❌	N / N	⭐️ 5 (41)
Private Garden Studio	A$42,258	A$115	100%	1	1	2	A$37	❌	❌	❌	N / Y	⭐️ 5 (252)
Vibrant Garden Studio w/parking, private access	A$59,275	A$169	96%	1	1	3	A$0	❌	❌	❌	N / Y	⭐️ 4.9 (119)
One bedroom in Sydney Five Dock	A$55,075	A$193	75%	1	1	1	A$156	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Lovely&Modern apartment A03 Dulwich Hill	A$48,101	A$197	65%	1	1	1	A$62	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern 1 Bedroom Apartment In The Italian Forum	A$48,292	A$140	91%	1	1	2	A$151	❌	❌	❌	Y / Y	⭐️ 4.8 (151)
Inner West Retreat	A$54,280	A$226	62%	1	1	2	A$105	❌	❌	❌	Y / N	⭐️ 0 (0)
Stylish Studio Apartment In Petersham	A$45,412	A$140	87%	1	1	3	A$83	❌	❌	❌	Y / Y	⭐️ 5 (106)
A Designer Apartment with Classic Heritage Details	A$74,251	A$207	96%	1	1	2	A$124	❌	❌	❌	Y / Y	⭐️ 4.5 (138)
Spacious tranquil inner city hideaway	A$25,122	A$156	36%	1	1	2	A$124	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Sydney Escape To Inner West - Parking \| Balcony	A$69,848	A$208	89%	1	1	3	A$193	❌	❌	❌	Y / Y	⭐️ 5 (41)
Entire studio with private access-1 bed	A$36,469	A$100	99%	1	1	2	A$41	❌	❌	❌	N / N	⭐️ 5 (163)
Burwood 1Br apt nearTrain/Shopping street parking	A$48,565	A$151	84%	1	1	2	A$188	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
1-Bed, Inner West Gem in Leichhardt + Car Parking	A$61,419	A$199	82%	1	1	2	A$124	❌	❌	❌	Y / Y	⭐️ 5 (32)
Spacious renovated Coach House	A$43,863	A$328	36%	1	1	3	A$41	✅	❌	❌	N / Y	⭐️ 5 (26)
Guest house with private entry	A$32,611	A$175	49%	1	1	2	A$53	❌	❌	❌	Y / Y	⭐️ 5 (92)
Chic 1BR Condo next to Croydon Station	A$51,262	A$148	94%	1	1	2	A$143	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Lovely apartment B02 Dulwich Hill	A$50,377	A$216	62%	1	1	2	A$62	❌	✅	❌	Y / Y	⭐️ 4.5 (18)
Courtyard Esperanza: Sunny Heritage Chic	A$63,198	A$188	89%	1	1	3	A$124	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
Inner city oasis close to harbour and transport	A$57,178	A$159	97%	1	1	2	A$94	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Brand New Modern lovely Home in Dulwich Hill / D01	A$54,171	A$218	66%	1	1	1	A$73	❌	✅	❌	Y / Y	⭐️ 5 (21)
Private cottage on the park	A$69,370	A$197	95%	1	1	3	A$103	❌	❌	✅	Y / Y	⭐️ 5 (225)
Spacious Self-Contained Granny Flat	A$47,637	A$150	87%	1	1	3	A$0	❌	❌	❌	Y / Y	⭐️ 5 (221)
Spacious and private Studio	A$45,207	A$132	92%	1	1	2	A$37	❌	❌	❌	N / Y	⭐️ 5 (413)
Top floor studio brand new	A$45,748	A$162	77%	1	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Little Gem in Ashfield	A$42,009	A$210	52%	1	1	2	A$103	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
Quiet studio and garden in interesting Inner West	A$45,097	A$126	98%	1	1	3	A$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	A$17,761	A$35,523	A$53,284	A$71,046	A$88,808	A$177,616	A$532,849
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$17,761	A$35,523	A$53,284	A$71,046	A$88,808	A$177,616	A$532,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

256.55%

Payback Period Days

142

Return on Investment

256.55%

47 Cecil St Ashfield, New South Wales, 2131

1 bed • 1 bath • 2 guests

Monthly Rent

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.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

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

🏊‍♂️ 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$35k

A$55k

A$75k

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

Cash on Cash Return

256.55%

Payback Period Days

142