BNBCalc Short Term Rental Rental Arbitrage Analysis South Tce, Adelaide, SA, 5000

3 bed • 2 bath • 4 guests • A$0

BNB

Calc

Annual Revenue

A$83,851

Profit (Cash Flow)

-A$233,880

Cash on Cash Return

-1733.1%

Annual Revenue

A$83,851

AirDNA projects A$336/night at 63% occupancy ($77,270). Airbtics projects A$328/night at 70% occupancy ($83,850). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, A$328 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$63,226	A$82,123	A$106,889	A$142,083
Occupancy	64%	71%	79%	85%
Nightly Rate	A$264	A$306	A$358	A$443

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LUXE ABODE VICTORIA SQ CENTRAL MARKET FREE PARKING	A$56,599	A$190	79%	3	2	2	A$141	❌	❌	❌	Y / Y	⭐️ 5 (425)
SYLO Luxury Apartments - 1Gb Fibre Internet	A$216,647	A$741	79%	3	2	1	A$276	❌	❌	❌	Y / Y	⭐️ 5 (38)
SYLO Luxury Apartments - Penthouse LVL 3	A$123,987	A$477	68%	3	2	1	A$276	❌	❌	❌	Y / Y	⭐️ 5 (62)
Lego-Aerospace/Free Parking/CBD/Chinatown	A$77,842	A$282	74%	3	2.5	2	A$190	❌	❌	❌	Y / Y	⭐️ 5 (114)
Ignite @ Park Tce Apartments - CBD views WIFI Luxe	A$83,640	A$336	65%	3	2	1	A$206	❌	❌	❌	Y / N	⭐️ 5 (34)
Modern 3 Bedroom Townhouse in Superb Location	A$58,005	A$257	61%	3	2	3	A$91	❌	❌	❌	Y / Y	⭐️ 5 (97)
Sky Views on Sydney - CBD, Cafes, Parking, WiFi	A$68,171	A$257	69%	3	1	1	A$262	❌	❌	❌	Y / Y	⭐️ 5 (56)
Family friendly/CBD/3BR Apt/Hurtle Square	A$92,696	A$312	80%	3	2	2	A$179	❌	❌	❌	Y / Y	⭐️ 5 (64)
SYLO Luxury Apartments - LVL 2	A$108,195	A$403	71%	3	2	1	A$276	❌	❌	❌	Y / Y	⭐️ 5 (51)
Home in Adelaide City	A$115,614	A$337	92%	3	1	3	A$204	❌	❌	❌	Y / Y	⭐️ 5 (86)
Splash Graffiti Apartment 3BR Parking Nespresso	A$63,810	A$293	57%	3	3	1	A$323	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
New & modern house, city living	A$78,493	A$355	60%	3	2	2	A$122	❌	❌	❌	Y / Y	⭐️ 5 (57)
Unley cottage - quiet location, 5 mins to city	A$75,436	A$319	61%	3	1.5	2	A$154	❌	❌	❌	Y / Y	⭐️ 5 (48)
ADELAIDE CENTRAL APARTMENT – 3BR, 2BATH & CARPARK	A$70,675	A$224	85%	3	2	3	A$143	❌	✅	❌	Y / Y	⭐️ 5 (45)
Azami - Charming Gilbert Cottage	A$106,020	A$446	65%	3	2	2	A$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
3 BR Townhouse Pets Friendly Free Parking Free	A$85,754	A$297	79%	3	2.5	2	A$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
"Carrington Views" - 3 Bedrooms - CBD - Parking	A$49,717	A$253	50%	3	1	2	A$245	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
ADELAIDE CBD APARTMENT – 3BR, 2BATH & CARPARK	A$82,596	A$264	85%	3	2	3	A$143	❌	✅	❌	Y / Y	⭐️ 5 (98)
Spacious 3-Bedroom CBD Apt @Angas St &Parking&WiFi	A$80,958	A$232	92%	3	1	2	A$151	❌	❌	❌	Y / Y	⭐️ 5 (105)
Irma's Place on Halifax Wifi Nesprsso Parking	A$85,722	A$301	74%	3	1	1	A$253	❌	❌	❌	Y / Y	⭐️ 5 (154)
Retreat to Windsor View - 3 Bed Apt + Parking	A$55,256	A$257	57%	3	1	3	A$127	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
3BR 3BTH/Great CBD Location/Parking/Wi-Fi	A$81,467	A$314	70%	3	3	4	A$257	❌	❌	❌	Y / N	⭐️ 5 (29)
City Apartment with Free Parking	A$76,087	A$289	72%	3	2	1	A$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
11 on Hurtle. CBD location. Long stays welcome.	A$62,332	A$235	72%	3	2	4	A$93	❌	❌	❌	Y / Y	⭐️ 5 (11)
Adelaide luxe on Louisa CBD Townhome -Free Parking	A$68,168	A$268	67%	3	2	3	A$154	❌	❌	❌	Y / Y	⭐️ 5 (51)
Charm on Carrington	A$106,776	A$373	76%	3	2.5	2	A$202	❌	✅	❌	Y / Y	⭐️ 5 (24)
STYLISHLY PRESENTED PERIOD HOME IN TRENDY EAST-END	A$85,506	A$264	86%	3	2	1	A$154	❌	❌	❌	Y / Y	⭐️ 5 (54)
Windsor Lodge 3 Bed CBD Apt	A$60,275	A$298	54%	3	1	2	A$242	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Luxury immaculate city bluestone house.	A$88,856	A$392	60%	3	2	3	A$102	❌	❌	❌	Y / Y	⭐️ 5 (102)
Top Pick - Spacious & Charming City Cottage	A$126,942	A$341	99%	3	2	2	A$122	❌	❌	❌	Y / Y	⭐️ 5 (145)
Deluxe 3-bedroom apartment with balcony in CBD #2	A$79,044	A$295	69%	3	2	2	A$174	❌	❌	❌	Y / Y	⭐️ 5 (109)
DC vs Marvel Theme ft Arcade Machine - Pool - Gym	A$117,762	A$422	74%	3	2	2	A$163	❌	❌	❌	Y / Y	⭐️ 5 (102)
Star Wars Theme - Pool - Gym - Sauna - Steam Room	A$92,136	A$330	74%	3	2	2	A$206	✅	❌	❌	Y / Y	⭐️ 5 (58)
Swainson on Franklin	A$100,612	A$333	80%	3	2	1	A$102	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Eden - Fast & Furious	A$111,437	A$443	65%	3	2	1	A$234	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Stylish Townhouse - Showgrounds - 3 Beds - Parking	A$77,850	A$240	85%	3	1	2	A$143	❌	❌	❌	Y / Y	⭐️ 5 (112)
Frank & Franki @ West Franklin	A$127,669	A$501	67%	3	2	2	A$257	✅	❌	❌	Y / Y	⭐️ 5 (32)
Adelaide CBD 3bedroom Apartment	A$42,218	A$290	36%	3	1	2	A$140	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Journey to West Franklin/ Free Parking/ Pool/ Gym	A$102,695	A$325	85%	3	2	2	A$179	✅	❌	❌	Y / Y	⭐️ 5 (250)
Access to all CBD has to offer	A$50,363	A$372	37%	3	2.5	3	A$0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-1,733.07% 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)	-A$233,880	-A$467,760	-A$701,641	-A$935,521	-A$1,169,402	-A$2,338,804	-A$7,016,413
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$233,880	-A$467,760	-A$701,641	-A$935,521	-A$1,169,402	-A$2,338,804	-A$7,016,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,733.07%

Payback Period Days

Return on Investment

-1,733.07%

South Tce Adelaide, South Australia, 5000

3 bed • 2 bath • 4 guests

Monthly Rent

A$83,851

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects A$336/night at 63% occupancy ($77,270.85). Airbtics projects A$328/night at 70% occupancy ($83,850).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

A$87,350

Avg annual revenue

70%

Avg occupancy rate

A$328

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$40k

A$100k

A$155k

A$220k

-A$233,880

Profit

Revenue

A$83,851

Operating Expenses

A$29,731

Operating Income

A$54,120

Net Effective Rent

A$288,000

Profit (Cash Flow)

-A$233,880

A$13,495

Cash Investment

Renos & Furnishing

A$13,338

Setup Costs

A$157

Total

A$13,495

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,733.07%

Payback Period Days