BNBCalc.com Investment Analysis Report of 12 Pacific Street, Broulee NSW 2537, Australia

3 bed • 1 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

0.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.11%

Cap Rate

6.77%

Return on Investment

16.76%

Annual Revenue

$85,095

AirDNA projects $242/night at 48% occupancy ($42,426).

User selected values for this report: 66% occupancy rate, $353 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,012

Annual Expenses

$24,142

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,409

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$709

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

Property Manager Fee

$0

property-location

12 Pacific St Broulee, New South Wales, 2537

3 bed • 1 bath • 8 guests

$85,095

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.11%

Cap Rate

6.77%