BNBCalc Short Term Rental Rental Arbitrage Analysis Sylvia Cl, Pacific Pines, QLD, 4211

5 bed • 3 bath • 10 guests • A$0

BNB

Calc

Annual Revenue

A$163,921

Profit (Cash Flow)

A$64,921

Cash on Cash Return

316.9%

Annual Revenue

A$163,921

AirDNA projects A$489/night at 68% occupancy ($121,555). Airbtics projects A$623/night at 72% occupancy ($163,921). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, A$623 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$89,379	A$143,122	A$231,685	A$365,561
Occupancy	59%	77%	89%	94%
Nightly Rate	A$410	A$499	A$697	A$1,028

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The perfect Gold Coast oasis	A$130,855	A$555	62%	4	2	3	A$182	❌	❌	❌	Y / Y	⭐️ 5 (13)
Theme Park Central with a taste of Country	A$110,540	A$416	69%	4	2	2	A$207	❌	❌	❌	Y / Y	⭐️ 5 (147)
Gold Coast Home Away from Home	A$110,593	A$354	82%	4	2.5	3	A$311	✅	❌	❌	Y / Y	⭐️ 5 (42)
POORINDA RETREAT	A$192,080	A$1,004	49%	4	3.5	2	A$472	✅	✅	✅	Y / Y	⭐️ 5 (53)
Luxury 5BR Retreat Family house with Pool in GC	A$94,769	A$403	60%	5	2	2	A$356	✅	❌	❌	Y / Y	⭐️ 4.2 (9)
Gold Coast Luxury Stay	A$139,312	A$405	94%	4	2	3	A$0	✅	✅	❌	Y / N	⭐️ 5 (81)
Forest Oasis Views with Fireplace, Firepit & Pool	A$290,473	A$823	95%	4	2.5	2	A$290	✅	❌	❌	Y / Y	⭐️ 5 (105)
Welcome To The Lodge	A$229,294	A$1,350	44%	5	2	2	A$623	✅	❌	✅	Y / Y	⭐️ 5 (9)
Idyllic Country Home Near to Mount Tamborine	A$101,174	A$325	85%	4	2.5	2	A$0	✅	❌	❌	Y / Y	⭐️ 4.5 (113)
Family House, Theme Parks, Golf & Pool	A$205,327	A$623	90%	4	3	3	A$0	✅	❌	✅	Y / Y	⭐️ 5 (37)
The Tropic Sanctuary - GC attractions & beaches	A$138,633	A$861	44%	4	3	4	A$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Spacious home, big pool, great view near themepark	A$181,903	A$576	86%	5	3	92	A$363	✅	❌	❌	Y / Y	⭐️ 4.9 (50)
Spacious 4BR House: Ideal for a Relaxing Vacation	A$112,409	A$322	94%	4	2	2	A$309	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Family Stylish, Pool, Theme Park,shop,train nearby	A$143,354	A$496	79%	5	2.5	3	A$0	✅	❌	✅	Y / Y	⭐️ 5 (23)
Luxury family and friends escape	A$201,716	A$751	73%	4	3	90	A$164	✅	❌	✅	Y / Y	⭐️ 5 (7)
Entertainers Delight!! Close to theme parks!	A$139,685	A$502	76%	4	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Spacious Family Home	A$169,642	A$531	86%	4	3	3	A$209	✅	❌	❌	Y / Y	⭐️ 5 (9)
Luxury Retreat in the Heart of the Gold Coast	A$292,182	A$1,535	52%	5	4	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Panarama Waterview! Waterfront Luxury Holiday Heav	A$127,630	A$426	79%	4	2	2	A$332	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Unique Luxe 5br/ GC theme parks/pool/pet friendly	A$122,208	A$566	59%	5	3	2	A$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
Parkwood House - 4 bedroom Family Retreat - Q Stay	A$115,412	A$343	92%	4	2	5	A$0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Relax at this Gold Coast Escape	A$121,518	A$373	89%	4	2	2	A$0	✅	✅	❌	Y / Y	⭐️ 4.9 (354)
Family Home with Pool Close to Theme Parks	A$123,444	A$367	89%	4	2	3	A$363	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Tranquil Family Escape with Private Pool	A$138,212	A$450	84%	4	2	7	A$0	✅	❌	✅	Y / Y	⭐️ 4.3 (10)
Kids paradise in Pacific Pines	A$150,548	A$684	59%	5	2	2	A$84	✅	✅	❌	Y / Y	⭐️ 0 (0)
Light and bright, welcoming family home to share.	A$327,190	A$877	100%	4	3	4	A$311	✅	❌	✅	Y / Y	⭐️ 5 (12)
Stylish holiday retreat	A$131,504	A$609	59%	4	2	90	A$0	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Holiday Pleasure	A$151,317	A$419	93%	4	3	3	A$523	✅	✅	✅	Y / N	⭐️ 5 (1)
Luxury Gold Coast Holiday for the Entire Family!	A$194,360	A$1,256	42%	6	2	2	A$520	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Modern 4BR Holiday Home W/ Pool & BBQ @Oxenford	A$180,583	A$735	64%	4	3	2	A$314	✅	❌	✅	Y / Y	⭐️ 4.3 (6)
Tropic Sanctuary-Family Retreat	A$102,692	A$281	100%	4	3	3	A$261	❌	✅	✅	Y / Y	⭐️ 0 (0)
Hinterland Views - Spacious Home	A$121,013	A$486	68%	4	3	28	A$0	❌	❌	❌	N / N	⭐️ 5 (1)
The Monterey	A$106,218	A$392	74%	4	2	4	A$0	✅	❌	❌	Y / Y	⭐️ 0 (6)
Spacious Home in Arundel	A$146,021	A$411	97%	4	2	1	A$0	✅	❌	❌	Y / Y	⭐️ 4.6 (22)
Luxury Farm Stay close to city	A$149,201	A$448	91%	4	2.5	4	A$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
5-Bed home Near Theme Parks	A$76,252	A$473	44%	5	2.5	2	A$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Kin By Khove	A$127,782	A$582	60%	4	2	3	A$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Gold Coast Paradise Retreat 4Beds at Arundel	A$128,212	A$416	83%	4	2	1	A$303	❌	✅	❌	Y / Y	⭐️ 5 (9)

Return Metrics

316.91% 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$64,921	A$129,842	A$194,763	A$259,684	A$324,605	A$649,210	A$1,947,631
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$64,921	A$129,842	A$194,763	A$259,684	A$324,605	A$649,210	A$1,947,631

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

316.91%

Payback Period Days

115

Return on Investment

316.91%

Sylvia Cl Pacific Pines, Queensland, 4211

5 bed • 3 bath • 10 guests

Monthly Rent

A$163,921

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$489/night at 68% occupancy.Projected nightly rate is A$623/night at 72% occupancy.

Occupancy Rate

Top 56% 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.

A$151,000

Avg annual revenue

72%

Avg occupancy rate

A$624

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$60k

A$145k

A$235k

A$330k

A$64,921

Profit

Revenue

A$163,921

Operating Expenses

A$40,440

Operating Income

A$123,481

Net Effective Rent

A$58,560

Profit (Cash Flow)

A$64,921

A$20,485

Cash Investment

Renos & Furnishing

A$20,326

Setup Costs

A$159

Total

A$20,485

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

316.91%

Payback Period Days

115