BNBCalc.com Investment Analysis Report of 2307/15 Manning Street, South Brisbane QLD, Australia

2 bed • 2 bath • 6 guests • A$1,200,000

BNB

Calc

Return Metrics

-11.1% 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

-11.1%

Cap Rate

4.09%

Return on Investment

5.59%

Annual Revenue

A$81,203

AirDNA projects A$278/night at 80% occupancy ($81,203). Airbtics projects A$239/night at 86% occupancy ($74,963). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
RevenueA$56,261A$79,585A$95,839A$130,290
Occupancy80%89%94%97%
Nightly RateA$187A$237A$268A$355

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Family Getaway - 2BR @South Brisbane - @BO1 11906
A$60,394
A$171
93%
2142A$133✅✅❌N / Y⭐️ 4.3 (253)Profile

B

Great City View with Spa, Pool and Parking
A$79,851
A$231
93%
2155A$99✅✅✅N / Y⭐️ 4.8 (149)Profile

C

Stunning 2-Bedroom Retreat W/ Gym, Sauna, and Pool
A$53,219
A$154
94%
2142A$93✅✅❌N / Y⭐️ 4.8 (178)Profile

D

KozyGuru | South Brisbane | Kozy 2 Bedrooms APT
A$69,318
A$198
89%
2142A$171✅❌❌N / Y⭐️ 4.7 (114)Profile

E

Perfect Family Stay - SouthBank, Cafe, Pool, CPark
A$109,926
A$364
80%
2163A$204✅❌❌N / Y⭐️ 4.8 (50)Profile

Operating Expenses

Monthly Expenses

A$2,670

Annual Expenses

A$32,035

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$1,776

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$677

Management & Platform Fees

A$203

Platform Fee (i.e. Airbnb)

A$203

Property Manager Fee

A$0

Mortgage & Taxes

Monthly Mortgage & Tax

A$6,745

Annual Mortgage & Tax

A$80,940

Downpayment

Purchase Price

A$1,200,000

Percent Down

20%

Total Downpayment

A$240,000

Total Loan Amount

A$960,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

A$5,756

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

A$990

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,209

Profit on this property

$49,168

Your total deduction

$578,874

So, your new taxable income is your previous income minus your total deduction ($150,000 - $578,874)

-$428,874

Your old tax bill

$45,000

Your new tax bill

-$128,662

Estimated tax savings

$173,662

property-location

15 Manning St South Brisbane, Queensland, 4101

2 bed • 2 bath • 6 guests

Purchase Price

-35

Airbnb Investor Score

-A$31,772

Annual Profit

4.1%

Cap Rate

-11.1%

Cash on Cash

A$81,203

Annual Revenue

BNBCalc predicts this property will get $239 per night with 86% occupancy, putting it in the top 45% 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

-11.1%

Cap Rate

4.09%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$197,982

Your adjusted annual income

$150,000 - $197,982 = -$47,982

Taxes on -$47,982 (30%)

-$14,395

Your old tax bill

$45,000

Your new tax bill

-$14,395

Estimated tax savings

$59,395

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