BNBCalc.com Investment Analysis Report of 106 Emsworth St, Wynnum, QLD, 4178

5 bed • 3 bath • 12 guests • A$1,500,000

BNB

Calc

Return Metrics

-9.21% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.21%

Cap Rate

4.5%

Return on Investment

7.14%

Annual Revenue

A$102,313

AirDNA projects A$491/night at 57% occupancy ($102,312). Airbtics projects A$499/night at 72% occupancy ($131,301). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
RevenueA$75,517A$120,678A$199,596A$280,269
Occupancy63%73%84%91%
Nightly RateA$322A$444A$639A$827

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Manly Garden Home at Moreton Bay
A$64,732
A$188
92%
4282A$184✅❌✅N / Y⭐️ 4.6 (323)Profile

B

Maple Villa - The Beach house by the Bay
A$74,150
A$411
47%
4272A$306✅❌❌N / N⭐️ 4.2 (27)Profile

C

The Terrace 6 bedroom house
A$147,035
A$455
87%
64114A$204❌❌❌N / Y⭐️ 5 (35)Profile

D

Stunning water front 4 bd home
A$145,514
A$619
63%
4282A$204❌❌✅N / Y⭐️ 4.9 (20)Profile

E

Bayview On Melville
A$115,197
A$375
83%
4265A$163❌❌❌N / Y⭐️ 4.9 (28)Profile

Operating Expenses

Monthly Expenses

A$2,898

Annual Expenses

A$34,780

Utilities

A$691

Internet + TV

A$157

Water/Sewer

A$110

Garbage

A$79

Electric

A$181

Gas

A$86

Other

A$79

Maintenance

A$1,952

Property Insurance

A$236

HOA

A$0

Landscaping

A$236

Ongoing Repairs

A$236

Supplies

A$236

Software

A$79

Pest Control

A$79

Permits

A$0

Other

A$0

Cleaning Cost

A$853

Management & Platform Fees

A$256

Platform Fee (i.e. Airbnb)

A$256

Property Manager Fee

A$0

Mortgage & Taxes

Monthly Mortgage & Tax

A$8,432

Annual Mortgage & Tax

A$101,184

Downpayment

Purchase Price

A$1,500,000

Percent Down

20%

Total Downpayment

A$300,000

Total Loan Amount

A$1,200,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

A$7,195

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

A$1,237

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$703,658

Profit on this property

$67,533

Your total deduction

$722,167

So, your new taxable income is your previous income minus your total deduction ($150,000 - $722,167)

-$572,167

Your old tax bill

$45,000

Your new tax bill

-$171,650

Estimated tax savings

$216,650

property-location

106 Emsworth St Wynnum, Queensland, 4178

5 bed • 3 bath • 12 guests

Purchase Price

-27

Airbnb Investor Score

-A$33,650

Annual Profit

4.5%

Cap Rate

-9.2%

Cash on Cash

A$102,313

Annual Revenue

BNBCalc predicts this property will get $499 per night with 72% 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

-9.21%

Cap Rate

4.5%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$242,798

Your adjusted annual income

$150,000 - $242,798 = -$92,798

Taxes on -$92,798 (30%)

-$27,839

Your old tax bill

$45,000

Your new tax bill

-$27,839

Estimated tax savings

$72,839

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com