Cairns Local Area Income Projection
[Owner Name] — [Property Name]
Prepared for [Owner Name] for [Full Property Address]. Based on Cairns local area performance, comparable holiday-home pricing, and an operating model that allows for housekeeping, linen, guest communication and management support.
Headline numbers
Projected revenue at target occupancy
These headline cards use the 80% occupancy target, which is the benchmark we would aim for with strong pricing, presentation and local operations.
Average used: $395
Based on target occupancy
Before fees and operating costs
Target scenario annualised
Comparable evidence
Comparable listings
Pricing snapshots and comparable listings help frame the achievable range and support the nightly rate assumptions used below.
These should be swapped out for the closest local-area comparables for the exact suburb and property type.
Next step
[Owner Name] — Get your Airbnb listing started
These are the types of properties you're competing with in the Cairns market. The next step is to create your Airbnb account so we can build and optimise your listing properly.
Start Your Airbnb Listing →Using this link helps both of us and doesn’t cost you anything extra.
Scenario 1
80% Occupancy Target
| Item | Assumption | Monthly Cost |
|---|---|---|
| Platform fees | 15.5% | $1,469.40 |
| Management fee | 18% | $1,706.40 |
| Intro management fee | 15% for first 3 months | $1,422.00 |
| Housekeeping | 8 cleans @ $220 | $1,760 |
| Linen hire | 8 packs @ $60 | $480 |
| Amenities | Consumables restock | $160 |
Scenario 2
100% Occupancy
| Item | Assumption | Monthly Cost |
|---|---|---|
| Platform fees | 15.5% | $1,836.75 |
| Management fee | 18% | $2,133.00 |
| Intro management fee | 15% for first 3 months | $1,777.50 |
| Housekeeping | 10 cleans @ $220 | $2,200 |
| Linen hire | 10 packs @ $60 | $600 |
| Amenities | Consumables restock | $200 |
Recommended setup
Cairns Setup System
A simplified, repeatable system to get your property fully set up, guest-ready, and optimised for returns in the Cairns market.
We can handle all of this for you
If you’d prefer not to handle the online setup yourself, we offer a complete Airbnb launch and setup service to get your property live, optimised and ready to generate bookings.
Airbnb Launch & Setup Service
Perfect for owners launching their first Airbnb
Many owners recover this setup cost within their first bookings.
- ✔ Airbnb listing creation
- ✔ Booking.com listing setup
- ✔ Optimised titles and descriptions
- ✔ Dynamic pricing foundations
- ✔ Automated guest messaging setup
- ✔ House guide and check-in instructions
- ✔ Property setup advice for linen, amenities and bedroom presentation
- ✔ Photographer referral coordination
Professional Services & Setup
Recommended local services and operational setup items to get the property guest-ready and running smoothly.
🔐 Access & Security
Smart lock setup and local locksmith installation.
⚡ Cairns Local Trades
Trusted local providers for air-conditioning, electrical and plumbing services to keep your property running smoothly.
🛏️ Linen & Laundry
Choose either full linen hire or pickup and delivery laundry support depending on your preferred system.
🧹 Cleaning Equipment
Reliable equipment that keeps the property clean, consistent and guest-ready at all times.
Guest Essentials & Supplies
Shopping and restocking items that help the property present well, stay consistent and remain easy to manage.
☕ Guest Essentials & Kitchen
Core guest-facing items and repeatable kitchen basics.
🧼 Cleaning & Bathroom Essentials
Cleaning products and bathroom setup for consistent presentation.