BNBCalc Short Term Rental Rental Arbitrage Analysis unit 5/102 Marine Parade, Maroubra NSW, Australia

2 bed • 1 bath • 4 guests • A$0

BNB

Calc

Annual Revenue

A$140,882

Profit (Cash Flow)

A$46,181

Cash on Cash Return

48.3%

Annual Revenue

A$140,882

AirDNA projects A$377/night at 57% occupancy ($78,587). Airbtics projects A$345/night at 81% occupancy ($102,212). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, A$424 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	A$68,673	A$99,756	A$143,854	A$174,632
Occupancy	70%	82%	91%	97%
Nightly Rate	A$264	A$326	A$424	A$483

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Redheads’ at Maroubra Beach	A$122,731	A$480	68%	2	1	2	A$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stunning beachside 2 bedroom	A$106,056	A$422	67%	2	1	2	A$166	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Beach Retreat	A$99,924	A$266	100%	2	1	1	A$125	❌	❌	❌	Y / Y	⭐️ 4.8 (319)
Smack Bang on Coogee Beach 2 bedroom	A$167,079	A$545	83%	2	1	2	A$198	❌	❌	✅	Y / Y	⭐️ 5 (132)
Apartment near the beach in Matraville	A$67,201	A$197	93%	2	1	2	A$78	❌	❌	❌	N / N	⭐️ 4.8 (18)
Ocean Breeze in Coogee Premium Beachfront Living	A$130,505	A$475	74%	2	1	2	A$205	❌	❌	❌	Y / Y	⭐️ 5 (41)
Matraville backyard apartment close to the beach	A$51,026	A$149	93%	2	1	2	A$78	❌	❌	❌	Y / N	⭐️ 4.8 (88)
Summer escape close to Coogee beach	A$79,118	A$269	79%	2	1	3	A$101	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Escape To The Beach@ Coogee 2 Bdrms- Best Location	A$95,495	A$306	84%	2	1	3	A$194	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
2 Bedroom Coogee View (Terrace)	A$126,333	A$416	83%	2	1	1	A$0	❌	❌	❌	N / Y	⭐️ 4.3 (23)
Coogee Beachside Retreat	A$85,485	A$229	100%	2	1	1	A$125	❌	❌	❌	Y / Y	⭐️ 4.8 (315)
100 mtrs to Beach from Spacious Coogee Apartment	A$68,852	A$189	97%	2	1	1	A$130	❌	❌	✅	Y / Y	⭐️ 4.9 (593)
Pristine 2-Bed With Expansive Beach Views	A$130,476	A$393	90%	2	1	3	A$163	❌	❌	❌	Y / Y	⭐️ 4.3 (26)
2 Bedroom Apartment Matraville.	A$85,951	A$259	89%	2	2	1	A$94	✅	❌	❌	Y / Y	⭐️ 4.9 (120)
Goldie's Maroubra - Beach Stay With Water Views	A$83,729	A$240	93%	2	1	5	A$171	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Lovely 2-bedroom Home in Maroubra, Sydney	A$49,664	A$168	78%	2	1	3	A$104	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
In the heart of Coogee - minutes from sand & cafes	A$218,732	A$590	99%	2	1	1	A$125	❌	❌	❌	Y / N	⭐️ 4.8 (46)
Walk to Coogee Beach Apartment Retreat	A$87,462	A$296	78%	2	2	2	A$157	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Watch The Sunrise Over Coogee \| 2 Bedrooms+Garage	A$100,569	A$328	82%	2	1	5	A$240	❌	❌	❌	Y / Y	⭐️ 5 (25)
Tranquil Maroubra Abode - Parking included	A$120,334	A$341	94%	2	2	3	A$253	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Art Deco at Marouba Beach—Soak up the Sand & Surf	A$64,138	A$214	81%	2	1	90	A$155	❌	❌	❌	Y / Y	⭐️ 4.4 (117)
Coogee Beach Cosy Home	A$73,152	A$253	77%	2	1	2	A$157	✅	❌	❌	Y / N	⭐️ 4.9 (34)
Breathtaking Maroubra Beachview Apt w Parking	A$107,781	A$317	89%	2	1	2	A$232	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
♥️Brand NEW VIP Luxury 5/5 Star Beachside Escape🧘	A$101,799	A$430	63%	2	1	1	A$166	✅	❌	❌	Y / Y	⭐️ 5 (60)
Relaxed Coogee Coastal Living with Ocean Views	A$111,832	A$317	96%	2	1	2	A$155	❌	❌	❌	Y / Y	⭐️ 4.4 (67)
Luxury 2 bedroom apartment in Maroubra Beach	A$153,104	A$464	89%	2	1	3	A$166	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Beachside Escape - 500m to beautiful Coogee Beach	A$100,106	A$459	59%	2	1	3	A$203	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Boutique Beachside Guest House	A$76,098	A$229	90%	2	0	90	A$157	❌	❌	✅	Y / Y	⭐️ 5 (144)
⚡Large Coogee Beach 2 Bedroom retreat - w/Parking⚡	A$95,228	A$283	91%	2	1	7	A$130	❌	❌	❌	Y / Y	⭐️ 4.2 (68)
Beachfront Living by Coogee Waters, Coogee Beach	A$119,155	A$517	62%	2	1	2	A$157	❌	❌	❌	Y / Y	⭐️ 5 (97)
Stylish 2-Bed Apartment with BBQ Patio Near Beach	A$121,077	A$357	91%	2	1	3	A$173	❌	❌	❌	Y / Y	⭐️ 4.4 (60)
Entry level, spacious Oasis	A$99,636	A$355	75%	2	1	1	A$152	❌	❌	❌	Y / N	⭐️ 4.6 (20)
Beachside, 2 bedroom modern unit	A$91,878	A$315	76%	2	1	1	A$166	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Bursting with Summertime - Stylish Coogee Pad	A$98,966	A$377	71%	2	1	3	A$136	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Sheltered Sunny Haven in South Coogee w/ Garage!	A$65,271	A$275	62%	2	1	3	A$232	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Coogee Coastal Apartment Retreat	A$197,746	A$542	99%	2	1	2	A$158	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Executive Coastal Living	A$122,389	A$473	68%	2	2	5	A$286	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Lovely Modern Coogee Apartment	A$84,618	A$325	67%	2	1	1	A$337	❌	❌	❌	Y / Y	⭐️ 4.6 (141)
The Eagles Nest Ocean view	A$88,281	A$416	58%	2	1	2	A$0	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Maroubra Breeze	A$104,463	A$408	66%	2	1	2	A$186	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

48.31% 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$46,181	A$92,362	A$138,543	A$184,724	A$230,905	A$461,810	A$1,385,432
Revenue Appreciation	A$7,044	A$14,440	A$22,206	A$30,360	A$38,923	A$88,599	A$468,000
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$53,225	A$106,802	A$160,749	A$215,085	A$269,828	A$550,410	A$1,853,433

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.31%

Payback Period Days

871

Return on Investment

48.31%

102 Marine Parade Maroubra, New South Wales, 2035

2 bed • 1 bath • 4 guests

Monthly Rent

A$140,882

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$377/night at 57% occupancy.Projected nightly rate is A$345/night at 81% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

A$103,836

Avg annual revenue

81%

Avg occupancy rate

A$347

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$105k

A$160k

A$220k

A$46,181

Profit

Revenue

A$140,882

Operating Expenses

A$37,509

Operating Income

A$103,373

Net Effective Rent

A$57,192

Profit (Cash Flow)

A$46,181

A$110,157

Cash Investment

Renos & Furnishing

A$109,997

Setup Costs

A$160

Total

A$110,157

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

48.31%

Payback Period Days

871