1018 Eastern Mary River Rd Cambroon, Queensland, 4552
3 bed • 2 bath • 8 guests
Purchase Price
Airbnb Investor Score
-A$65,837
Annual Profit
2.4%
Cap Rate
-18.4%
Cash on Cash
A$65,326
Annual Revenue
BNBCalc predicts this property will get $423 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Occupancy Rate
Top 101% of comparables
Avg Daily Rate
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
A$0k
A$100k
A$195k
A$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.37%
Cap Rate
2.35%
Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$71,192
Deductible property tax
$14,850
Your total deduction
$273,705
Your adjusted annual income
$150,000 - $273,705 = -$123,705
Taxes on -$123,705 (30%)
-$37,111
Your old tax bill
$45,000
Your new tax bill
-$37,111
Estimated tax savings
$82,111
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com