17 Rock Rd Bungalora, New South Wales, 2486
5 bed • 2.5 bath • 10 guests
$210,381
Annual Revenue
BNBCalc predicts this property will get $557 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 3% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$125,248
Avg annual revenue
62%
Avg occupancy rate
$557
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$130k
$225k
$330k
Sign up to see the data on 40 all comparables
$147,571
Profit
Revenue
$210,381
Operating Expenses
$41,029
Operating Income
$169,351
Mortgage & Taxes
$21,780
Profit (Cash Flow)
$147,571
$2,278,625
Cash Investment
Down Payment
$2,200,000
Renos & Furnishing
$12,625
Closing Costs
$66,000
Total
$2,278,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.47%
Cap Rate
7.69%