Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Margaret St, Brisbane City, QLD, 4000

2 bed • 2 bath • 5 guests • A$0

BNB

Calc

Annual Revenue

A$78,835

Profit (Cash Flow)

-A$4,206

Cash on Cash Return

-40.7%

Annual Revenue

A$78,835

AirDNA projects A$285/night at 71% occupancy ($73,910). Airbtics projects A$280/night at 77% occupancy ($78,834). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 77% occupancy rate, A$280 rate per night.

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

Percentiles25%50%75%90%
RevenueA$61,787A$88,124A$107,860A$128,050
Occupancy70%82%87%94%
Nightly RateA$229A$279A$323A$355

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
A$83,059
A$293
73%
222A$185✅✅❌Y / Y⭐️ 5 (64)
A$78,569
A$233
85%
211A$175✅❌❌Y / Y⭐️ 5 (47)
A$57,582
A$172
84%
211A$144✅❌❌Y / Y⭐️ 5 (60)
A$88,114
A$249
94%
211A$122✅❌✅Y / Y⭐️ 5 (112)
A$71,807
A$279
69%
221A$78✅✅❌Y / Y⭐️ 4.5 (228)
A$77,271
A$315
64%
223A$153✅❌❌Y / Y⭐️ 4.5 (12)
A$54,860
A$207
71%
212A$41✅❌❌Y / Y⭐️ 5 (102)
A$101,106
A$279
94%
222A$133✅❌❌Y / Y⭐️ 4.5 (418)
A$106,815
A$341
83%
221A$172✅✅❌Y / Y⭐️ 5 (110)
A$69,753
A$241
75%
211A$122✅❌❌Y / Y⭐️ 4.5 (58)
A$64,302
A$179
96%
211A$92✅❌❌Y / Y⭐️ 5 (184)
A$104,654
A$321
85%
222A$164✅❌✅Y / Y⭐️ 5 (60)
A$89,223
A$327
70%
222A$179✅❌❌Y / Y⭐️ 5 (323)
A$92,082
A$337
71%
221A$124✅✅❌Y / Y⭐️ 4.5 (61)
A$55,151
A$307
46%
211A$193✅❌❌Y / Y⭐️ 5 (33)
A$98,815
A$276
93%
211A$143✅✅❌Y / Y⭐️ 5 (153)
A$66,951
A$280
61%
211A$168✅❌❌Y / Y⭐️ 5 (59)
A$87,729
A$252
91%
222A$163✅❌❌Y / Y⭐️ 4.5 (76)
A$121,896
A$348
92%
222A$179✅❌❌Y / Y⭐️ 5 (347)
A$97,800
A$319
79%
211A$143✅❌❌Y / Y⭐️ 5 (138)
A$113,750
A$338
87%
222A$163✅❌❌Y / Y⭐️ 5 (162)
A$67,621
A$302
56%
221A$218✅❌❌Y / Y⭐️ 5 (19)
A$75,949
A$213
94%
211A$133✅❌❌Y / Y⭐️ 4.5 (183)
A$79,559
A$235
87%
211A$175✅❌❌Y / Y⭐️ 5 (41)
A$92,670
A$294
83%
221A$199✅✅❌Y / Y⭐️ 5 (188)
A$58,002
A$191
82%
213A$163✅❌❌Y / Y⭐️ 5 (43)
A$58,385
A$235
64%
211A$61✅❌❌Y / Y⭐️ 4.8 (223)
A$52,683
A$157
85%
211A$144✅❌❌Y / Y⭐️ 4.5 (61)
A$161,049
A$586
72%
211A$153✅✅❌Y / Y⭐️ 4.5 (122)
A$70,266
A$218
82%
211A$175✅❌❌Y / Y⭐️ 4.6 (36)
A$65,172
A$215
83%
211A$0❌❌❌Y / Y⭐️ 5 (103)
A$50,815
A$147
90%
212A$133✅❌❌Y / Y⭐️ 4.5 (168)
A$50,814
A$143
89%
211A$168✅❌❌Y / Y⭐️ 4.7 (78)
A$59,240
A$506
32%
217A$0✅✅❌Y / Y⭐️ 4.5 (24)
A$56,127
A$251
58%
211A$168✅❌❌Y / Y⭐️ 5 (110)
A$62,299
A$355
45%
211A$179✅❌❌Y / Y⭐️ 4.5 (151)
A$145,707
A$404
95%
222A$163✅❌❌Y / Y⭐️ 5 (84)
A$113,338
A$357
81%
221A$233✅❌❌Y / Y⭐️ 5 (35)
A$81,906
A$279
75%
221A$122✅❌❌Y / Y⭐️ 5 (58)
A$78,660
A$271
74%
221A$130✅✅❌Y / Y⭐️ 5 (36)

Return Metrics

-40.69% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-A$4,205-A$8,411-A$12,616-A$16,822-A$21,028-A$42,056-A$126,168
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 Return-A$4,205-A$8,411-A$12,616-A$16,822-A$21,028-A$42,056-A$126,168

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-40.69%

Payback Period Days

0

Return on Investment

-40.69%

property-location

8 Margaret St 3705 Brisbane City, Queensland, 4000

2 bed • 2 bath • 5 guests

A$78,835

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$285/night at 71% occupancy.Projected nightly rate is A$280/night at 77% occupancy.

Top 61% of comparables

Top 44% 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$81,538

Avg annual revenue

77%

Avg occupancy rate

A$281

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$50k

A$85k

A$125k

A$160k

Sign up to see the data on 40 all comparables

-A$4,206

Profit

Revenue

A$78,835

Operating Expenses

A$29,041

Operating Income

A$49,794

Net Effective Rent

A$54,000

Profit (Cash Flow)

-A$4,206

A$10,336

Cash Investment

Renos & Furnishing

A$10,179

Setup Costs

A$157

Total

A$10,336

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-40.69%

Payback Period Days

0