BNBCalc Short Term Rental Rental Arbitrage Analysis Marrickville Rd, Marrickville, NSW, 2204

2 bed • 1.5 bath • 1 guests • A$0

BNB

Calc

Annual Revenue

A$67,346

Profit (Cash Flow)

A$31,647

Cash on Cash Return

316.3%

Annual Revenue

A$67,346

AirDNA projects A$226/night at 69% occupancy ($56,858). Airbtics projects A$243/night at 76% occupancy ($67,345). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, A$243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$51,088	A$66,046	A$92,563	A$109,324
Occupancy	69%	79%	86%	95%
Nightly Rate	A$199	A$224	A$286	A$306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious, sunny apartment in prime location	A$59,394	A$317	49%	2	1	1	A$151	❌	❌	❌	Y / N	⭐️ 5 (73)
Modern apartment near train station	A$51,610	A$165	81%	2	1	3	A$136	❌	❌	❌	Y / Y	⭐️ 4.4 (69)
Unique and Fresh Renovated Apartment	A$98,706	A$422	63%	2	1	2	A$100	❌	❌	✅	Y / Y	⭐️ 5 (34)
5 min walk to train, shops and entertainment	A$71,008	A$181	100%	2	1	2	A$161	❌	❌	✅	Y / Y	⭐️ 5 (187)
Spacious Trendy Home with Superb Convenience	A$68,672	A$232	78%	2	2	2	A$161	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Convenient 2BR in Marrickville	A$81,017	A$233	89%	2	2	2	A$192	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Large Trendy Apartment with Ultimate Convenience	A$81,383	A$306	70%	2	2	2	A$161	❌	✅	❌	Y / Y	⭐️ 4.5 (21)
The Beautiful Bungalow	A$45,895	A$165	72%	2	1	3	A$150	❌	❌	❌	Y / Y	⭐️ 4.5 (267)
Historic 1912 Workers Cottage, step back in time!	A$70,850	A$199	96%	2	1.5	4	A$100	❌	❌	❌	Y / Y	⭐️ 5 (122)
Pristine 2-Bed Near Marrickville Village	A$102,630	A$304	91%	2	1	3	A$158	❌	❌	❌	Y / Y	⭐️ 5 (33)
A little peace	A$63,928	A$216	80%	2	1	90	A$121	❌	❌	❌	Y / Y	⭐️ 5 (58)
Modern 2BD in Trendy Inner West	A$75,231	A$206	95%	2	1	2	A$300	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Home in Marrickville	A$73,782	A$266	72%	2	1	2	A$202	❌	❌	❌	Y / Y	⭐️ 5 (73)
Marrickville 2 Bedroom Addison Road	A$49,990	A$210	60%	2	2	2	A$199	❌	❌	❌	Y / Y	⭐️ 4 (7)
Stunning 2 BR apartment in Marrickville	A$64,725	A$195	84%	2	2	1	A$284	❌	❌	❌	Y / Y	⭐️ 3.4 (4)
Cozy 2 Bedroom in Addison Road	A$83,119	A$258	88%	2	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
2 bedroom apartment in Marrickville.	A$93,441	A$253	100%	2	1	4	A$51	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Chic 2BR Apartment in Marrickville	A$88,116	A$317	76%	2	2	5	A$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
KozyGuru \| Marrickville \| 2B Kozy Apt	A$56,512	A$201	72%	2	1	1	A$172	❌	❌	❌	Y / Y	⭐️ 4.6 (35)
The Green Haus Marrickville	A$36,621	A$286	35%	2	1	1	A$0	❌	❌	❌	N / N	⭐️ 0 (6)
Juliette @ Marrickville	A$36,594	A$179	54%	2	1	2	A$193	❌	❌	❌	Y / N	⭐️ 5 (6)
Inner-west Local bird. Close to Sydney CBD.	A$57,703	A$172	85%	2	1	2	A$121	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Charming 2 Bedroom Apartment in Marrickville	A$66,196	A$235	77%	2	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 3 (3)
Charming Urban Retreat in Marrickville	A$62,905	A$257	67%	2	2	5	A$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Arty Cottage	A$61,083	A$167	100%	2	1	5	A$60	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Marrickville Muse	A$60,299	A$216	74%	2	1	21	A$151	❌	❌	❌	Y / Y	⭐️ 5 (73)
Stunning 2 BR apartment in Marrickville	A$66,839	A$210	84%	2	2	1	A$187	❌	❌	❌	Y / Y	⭐️ 1 (1)
New architecturally designed urban sanctuary	A$46,036	A$286	44%	2	1	3	A$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious 2 Bedroom in Addison Road Marrickville	A$92,480	A$304	83%	2	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern 2 BR apartment in Marrickville	A$68,089	A$300	60%	2	2	2	A$249	❌	❌	❌	Y / Y	⭐️ 3 (2)
Marrickville 2 Bedroom Addison Road	A$66,511	A$216	84%	2	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Marrickville 2 BR Addison Road	A$125,871	A$406	82%	2	2	1	A$202	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious Two Bedroom Apartment in Marrickville	A$52,256	A$216	66%	2	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Marvellous Marrickville apartment, 15 mins to city	A$44,001	A$165	70%	2	1	3	A$88	❌	❌	❌	Y / Y	⭐️ 4.4 (85)
Retro apartment in Marrickville	A$70,600	A$264	73%	2	1	2	A$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Modern & spacious 2 BR apartment in Marrickville	A$100,378	A$283	93%	2	2	1	A$253	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Marrickville 2 BR Addison Road	A$67,958	A$210	86%	2	2	1	A$148	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy two bed apt in Marrickville	A$97,734	A$297	90%	2	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartment in Marrickville. Great location.	A$58,856	A$187	86%	2	1	1	A$0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Unique 2bd apt Marrickville! 3mins walk to station	A$48,530	A$201	66%	2	1	15	A$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

316.28% 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$31,647	A$63,294	A$94,941	A$126,588	A$158,235	A$316,470	A$949,411
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$31,647	A$63,294	A$94,941	A$126,588	A$158,235	A$316,470	A$949,411

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

316.28%

Payback Period Days

115

Return on Investment

316.28%

Marrickville Rd Marrickville, New South Wales, 2204

2 bed • 1.5 bath • 1 guests

Monthly Rent

A$67,346

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$226/night at 69% occupancy.Projected nightly rate is A$243/night at 76% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

A$69,188

Avg annual revenue

76%

Avg occupancy rate

A$242

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$35k

A$65k

A$95k

A$125k

A$31,647

Profit

Revenue

A$67,346

Operating Expenses

A$27,299

Operating Income

A$40,047

Net Effective Rent

A$8,400

Profit (Cash Flow)

A$31,647

A$10,006

Cash Investment

Renos & Furnishing

A$9,851

Setup Costs

A$155

Total

A$10,006

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

316.28%

Payback Period Days

115