BNBCalc Short Term Rental Investment Analysis 110 Britomart St 1, Wellington, Wellington Region, 6023

1 bed • 1 bath • 3 guests • NZ$120

BNB

Calc

Annual Revenue

N$35,436

Profit (Cash Flow)

N$7,487

Cap Rate

6246.2%

Annual Revenue

N$35,436

AirDNA projects N$118/night at 64% occupancy ($27,511). Airbtics projects N$135/night at 72% occupancy ($35,436). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, N$135 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	N$24,175	N$34,020	N$47,488	N$69,507
Occupancy	62%	72%	83%	92%
Nightly Rate	N$104	N$126	N$152	N$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Location, location, location!	N$26,916	N$104	69%	1	1	2	N$29	❌	❌	❌	Y / Y	⭐️ 5 (188)
Modern sunny apartment in Berhampore village	N$30,080	N$157	50%	1	1	2	N$41	❌	❌	❌	Y / Y	⭐️ 5 (99)
Spacious Sleep-Out with Ensuite	N$25,309	N$97	69%	1	1	2	N$36	❌	❌	❌	N / N	⭐️ 5 (215)
City fringe retreat	N$41,602	N$167	68%	1	1	1	N$0	❌	❌	✅	Y / Y	⭐️ 4.8 (130)
Unwind in an urban oasis w/sauna & garden views	N$67,882	N$196	92%	1	1	2	N$87	❌	❌	❌	Y / Y	⭐️ 5 (133)
Studio Seventy Four. Airbnb Host Award Winner 2021	N$58,842	N$196	80%	1	1	2	N$82	❌	✅	❌	N / Y	⭐️ 5 (643)
Adorable 1 bedroom garden studio with ensuite	N$31,027	N$113	73%	1	1	2	N$36	❌	❌	❌	Y / Y	⭐️ 5 (107)
Charming & Self Contained with free carpark	N$40,505	N$201	53%	1	1	3	N$97	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
The Grove	N$27,605	N$126	57%	1	1	2	N$41	❌	❌	❌	N / Y	⭐️ 5 (12)
L’appart - Houghton Bay	N$44,921	N$136	86%	1	1	1	N$82	❌	❌	❌	Y / Y	⭐️ 5 (64)
Fully equipped comfortable Newtown studio/flat	N$33,043	N$114	79%	1	1	4	N$0	❌	❌	✅	Y / Y	⭐️ 5 (123)
In Melrose, new self contained small unit.	N$21,695	N$92	59%	1	1	2	N$51	❌	❌	❌	N / N	⭐️ 5 (222)
"Newtown Oasis" Self contained + breakfast	N$34,610	N$131	72%	1	1	2	N$0	❌	❌	❌	Y / Y	⭐️ 5 (379)
Lyall Bay Vista - great location, stunning views	N$31,088	N$99	84%	1	1	2	N$51	❌	❌	❌	Y / Y	⭐️ 5 (133)
Character villa apartment	N$42,245	N$143	77%	1	1.5	2	N$77	❌	❌	❌	N / Y	⭐️ 5 (83)
Sunny one bedroom Kilbirnie apartment, great views	N$35,265	N$145	65%	1	1	2	N$51	❌	❌	❌	Y / Y	⭐️ 5 (77)
City Nest: View & Style + Parking	N$74,027	N$206	98%	1	1	1	N$0	❌	❌	❌	Y / Y	⭐️ 5 (178)
Modern, sunny in Kilbirne (no cleaning fee)	N$30,285	N$107	77%	1	1	2	N$0	❌	❌	❌	Y / Y	⭐️ 5 (192)
Close to beach, city, cafes and airport	N$28,212	N$99	77%	1	1	2	N$20	❌	❌	❌	Y / Y	⭐️ 5 (155)
Urban Forest Retreat	N$34,416	N$152	59%	1	1	2	N$77	❌	❌	❌	Y / Y	⭐️ 5 (132)
Little White Beach Cabin - 1min beach, 12mins city	N$28,415	N$104	73%	1	1	2	N$36	❌	❌	❌	N / Y	⭐️ 5 (365)
Beach Side Guest House	N$32,060	N$123	68%	1	1	1	N$51	❌	❌	❌	Y / N	⭐️ 5 (92)
Charming & cosy flat on the South Coast	N$44,848	N$126	97%	1	1	1	N$5	❌	❌	❌	Y / Y	⭐️ 5 (107)
Kilbirnie Cutie. 5 min to airport, beach, shops!	N$25,792	N$94	71%	1	1	2	N$77	❌	❌	❌	N / N	⭐️ 4.5 (40)
Tasman Street Gem	N$49,298	N$212	63%	1	1	2	N$97	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
City Edge Nest	N$31,136	N$256	33%	1	1	7	N$72	❌	❌	❌	Y / Y	⭐️ 5 (41)
Island Bay - Studio Unit	N$23,656	N$126	48%	1	1	1	N$41	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
Guest Suite in Brooklyn	N$29,973	N$126	64%	1	1	1	N$15	❌	❌	❌	N / Y	⭐️ 5 (136)
Sunny Pool House by the beach.	N$18,596	N$109	45%	1	1	2	N$51	✅	❌	❌	Y / N	⭐️ 4.5 (33)
Designer apartment	N$34,075	N$104	87%	1	1	1	N$61	❌	❌	❌	Y / Y	⭐️ 4.5 (319)
Central Newtown hideaway	N$28,338	N$101	75%	1	1	2	N$31	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Hidden gem, Brooklyn	N$32,889	N$107	82%	1	1	2	N$36	❌	❌	❌	N / Y	⭐️ 5 (100)
incredible views	N$29,522	N$126	62%	1	1	2	N$51	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Cute 1 bedroom Studio-Haitaitai	N$31,719	N$121	70%	1	1	4	N$97	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Lyall Bay Beach Bliss	N$46,852	N$135	95%	1	1	2	N$0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Newtown Urban Cottage	N$67,430	N$208	88%	1	1	2	N$77	❌	❌	✅	Y / Y	⭐️ 5 (14)
Elevated Sleep-out within Wellington City	N$19,650	N$96	54%	1	1	6	N$82	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Cosy in Newtown, close to town	N$30,329	N$82	96%	1	1	2	N$61	❌	❌	❌	Y / N	⭐️ 5 (78)
Comfy Apartment. 10min drive to City & Airport.	N$28,659	N$92	83%	1	1	2	N$51	❌	❌	❌	Y / Y	⭐️ 5 (93)
Studio	N$60,373	N$181	91%	1	1	2	N$26	❌	❌	❌	Y / Y	⭐️ 5 (61)

Return Metrics

102.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	NZ$7,487	NZ$14,974	NZ$22,461	NZ$29,949	NZ$37,436	NZ$74,872	NZ$224,618
Revenue Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Home Equity	NZ$96	NZ$96	NZ$96	NZ$96	NZ$96	NZ$96	NZ$96
Down Payment	NZ$24	NZ$24	NZ$24	NZ$24	NZ$24	NZ$24	NZ$24
Property Appreciation	NZ$3	NZ$7	NZ$11	NZ$15	NZ$19	NZ$41	NZ$171
Total Return	NZ$7,610	NZ$15,101	NZ$22,593	NZ$30,084	NZ$37,575	NZ$75,034	NZ$224,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.89%

Cap Rate

6,246.15%

Return on Investment

102.95%

110 Britomart St 1 Wellington, Wellington Region, 6023

1 bed • 1 bath • 3 guests

Purchase Price

56138

Airbnb Investor Score

NZ$7,487

Annual Profit

6246.2%

Cap Rate

102.9%

Cash on Cash

N$35,436

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is N$118/night at 64% occupancy.Projected nightly rate is N$135/night at 72% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

NZ$36,329

Avg annual revenue

72%

Avg occupancy rate

NZ$135

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

N$20k

N$35k

N$55k

N$75k

NZ$7,487

Profit

Revenue

N$35,436

Operating Expenses

N$27,941

Operating Income

N$7,495

Mortgage & Taxes

N$8

Profit (Cash Flow)

N$7,487

NZ$7,277

Cash Investment

Down Payment

N$24

Renos & Furnishing

N$7,249

Closing Costs

N$4

Total

N$7,277

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

102.89%

Cap Rate

6,246.15%

Return on Investment

102.95%