BNBCalc Short Term Rental Rental Arbitrage Analysis Newcastle St, Perth, WA, 6000

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,875

Profit (Cash Flow)

-$1,218

Cash on Cash Return

-28.0%

Annual Revenue

$46,875

AirDNA projects $114/night at 72% occupancy ($29,979). Airbtics projects $121/night at 82% occupancy ($36,239). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 93% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,227	$37,903	$48,500	$68,586
Occupancy	81%	87%	93%	98%
Nightly Rate	$89	$115	$138	$185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Generous Studio Apartment with King in Northbridge	$45,366	$185	67%	1	1	93	$0	❌	❌	❌	Y / Y	⭐️ 4 (11)
♥♥♥Stylish City Living, Free parking, Free wifi	$33,324	$100	88%	1	1	1	$62	❌	❌	❌	Y / Y	⭐️ 4.5 (317)
One bedroom Apartment - With Balcony	$35,279	$189	51%	1	1	93	$0	❌	❌	❌	Y / Y	⭐️ 4 (45)
Updated Family Apartment w/ Pool & WiFi	$37,856	$137	72%	1	1	3	$115	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Perth SpotApart City Views	$33,940	$160	56%	1	1	4	$65	✅	✅	❌	Y / Y	⭐️ 5 (32)
Comfortable Apt in Northbridge wtih Pool & WiFi	$36,969	$117	82%	1	1	3	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Perth SpotApart, Pool View	$25,616	$152	43%	1	1	4	$66	✅	❌	❌	Y / Y	⭐️ 5 (14)
London, Paris, New York *CBD*	$27,747	$77	98%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (456)
Best Location Downtown Perth	$41,059	$152	71%	1	1	2	$78	❌	❌	❌	N / Y	⭐️ 4 (6)
LOCATION LOCATION Stylish comfortable easy living.	$34,555	$100	93%	1	1	93	$85	❌	❌	❌	Y / Y	⭐️ 5 (34)
Northbridge Gem-Parking-EV-Chinatown	$35,315	$93	100%	1	1	2	$84	❌	❌	❌	Y / Y	⭐️ 5 (102)
Summer Galore: Perth City Living At Its Very Best!	$34,777	$111	82%	1	1	3	$104	❌	❌	❌	Y / Y	⭐️ 5 (200)
1X1 Cozy Apartment in Perth CBD	$39,239	$111	90%	1	1	2	$98	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Best Location Downtown Perth	$41,772	$127	87%	1	1	2	$78	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Inner City Warehouse Apartment	$36,639	$118	83%	1	1	93	$39	❌	❌	❌	Y / Y	⭐️ 5 (324)
Elegant 1st Floor Apt in CBD	$39,975	$135	78%	1	1	3	$98	✅	✅	❌	Y / Y	⭐️ 5 (81)
Perth Studio: modern, sparkling gem - close to CBD	$24,624	$72	92%	1	1	14	$62	❌	❌	❌	Y / Y	⭐️ 5 (107)
Luxe Living \| Instaworthy city views from rooftop!	$60,677	$186	85%	1	1	93	$117	❌	❌	❌	Y / Y	⭐️ 5 (52)
Living the Loft Life in Perth City + Free Parking	$29,632	$85	90%	1	1	1	$65	❌	❌	❌	Y / N	⭐️ 5 (168)
The Old Deli 1brm unique shop/apartment conversion	$26,167	$71	100%	1	1	3	$33	❌	❌	❌	Y / Y	⭐️ 5 (46)
Perth West End Apartment 406 - Executive Escapes	$38,800	$103	96%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Perth West End Apartment 601 - Executive Escapes	$49,064	$141	90%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4 (9)
Boho Oasis Northbridge	$47,715	$137	92%	1	1	2	$79	✅	❌	❌	Y / Y	⭐️ 5 (44)
One Bedroom Superior Apartment	$34,302	$213	44%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
The 1920's 'Tropical' Suite	$36,347	$114	84%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (99)
The 1920's 'Cockatoo' Suite	$38,542	$120	83%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (107)
Peaceful and secured apartment in the city center	$35,864	$126	75%	1	1	2	$98	❌	❌	❌	Y / Y	⭐️ 4.5 (441)
The 1920’s 'Contemporary' Suite	$46,592	$136	91%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (120)
Where King’s Park Meets The City! "PERTH CITY “	$31,158	$84	99%	1	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (476)
152 City Rest with Views high up+parking sleeps 2	$48,611	$134	98%	1	1	93	$78	❌	❌	❌	Y / Y	⭐️ 4.5 (145)
The 1920’s 'Frieze Suite	$51,768	$147	93%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (127)
Beautiful Bright Apartment Close To King's Park	$39,027	$110	95%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (115)
ZEN and Peaceful Ground Floor Unit on Cafe Strip!	$26,585	$80	86%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
On the Edge of the City- Perth city and Kings Park	$31,153	$86	96%	1	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (262)
Villa Verde on Mount Street	$35,363	$113	82%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (48)
Kangaroo Lodge, Skip to city and kings park 311	$26,720	$82	85%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
City getaway walk to kings park 312	$32,017	$91	92%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (70)
Kings Park Retreat	$30,790	$86	96%	1	1	3	$52	❌	❌	❌	Y / Y	⭐️ 5 (70)
Step into the city PERTH CITY and Kings Park.	$23,102	$62	98%	1	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (430)

Return Metrics

-28% 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)	-$1,218	-$2,436	-$3,655	-$4,873	-$6,091	-$12,183	-$36,551
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,218	-$2,436	-$3,655	-$4,873	-$6,091	-$12,183	-$36,551

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28%

Payback Period Days

Return on Investment

-28%

Newcastle St Perth, Western Australia, 6000

1 bed • 1 bath • 4 guests

Monthly Rent

$46,875

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $114/night at 72% occupancy.Projected nightly rate is $121/night at 82% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$36,017

Avg annual revenue

82%

Avg occupancy rate

$121

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

$15k

$30k

$45k

$60k

-$1,218

Profit

Revenue

$46,875

Operating Expenses

$18,094

Operating Income

$28,782

Net Effective Rent

$30,000

Profit (Cash Flow)

-$1,218

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-28%

Payback Period Days