BNBCalc Short Term Rental Investment Analysis 1/30 Tweed Street, Richmond, Christchurch, New Zealand

2 bed • 1 bath • 4 guests • NZ$635,000

BNB

Calc

Annual Revenue

N$60,206

Profit (Cash Flow)

-N$14,714

Cap Rate

4.4%

Annual Revenue

N$60,206

AirDNA projects N$184/night at 61% occupancy ($41,086). Airbtics projects N$183/night at 74% occupancy ($49,363). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 83% occupancy rate, N$199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	N$40,301	N$50,006	N$62,715	N$76,641
Occupancy	70%	75%	83%	90%
Nightly Rate	N$154	N$176	N$199	N$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison Rouge	N$58,202	N$209	76%	2	3	2	N$0	❌	❌	❌	Y / Y	⭐️ 5 (297)
5 minutes from CBD Parking, Pet / Child Friendly,	N$42,394	N$126	83%	2	2	2	N$160	❌	❌	✅	Y / Y	⭐️ 5 (37)
Beautiful 1930s home in Richmond	N$60,292	N$234	70%	2	2	2	N$99	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cosy Oasis Close To CBD	N$51,685	N$152	89%	2	2	1	N$96	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Cozy 2-bedroom near CBD	N$43,236	N$135	83%	2	2	1	N$96	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Contemporary Central City Apartment	N$56,828	N$167	92%	2	2	1	N$64	❌	❌	❌	Y / Y	⭐️ 4.9 (263)
Central Convenience on Armagh	N$63,670	N$223	74%	2	2	1	N$243	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
City Centre Apartment on Gloucester	N$50,150	N$149	90%	2	2	1	N$90	❌	❌	❌	Y / Y	⭐️ 4.9 (234)
Peaceful Vibes to Refresh your Mind \| 2 Bed Utopia	N$39,133	N$161	63%	2	2	1	N$128	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Stylish Inner City Apartment. Free Parking.	N$98,586	N$342	77%	2	2	1	N$106	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Modern spacious apartment in CBD	N$49,971	N$142	96%	2	2	2	N$64	❌	❌	❌	Y / Y	⭐️ 5 (144)
Leafy Inner City Two Bedroom Hideout	N$54,694	N$154	93%	2	2	1	N$96	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Brand New Apartment 6 on Armagh!	N$43,429	N$160	71%	2	2	1	N$128	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
St Alban's Sanctuary(offstreet parking, 3km 2 CBD)	N$34,460	N$200	41%	2	3	1	N$106	❌	❌	❌	Y / N	⭐️ 5 (9)
Apartment on Armagh! Brand New	N$38,874	N$163	61%	2	2	1	N$128	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Tree TownHouse	N$43,842	N$156	73%	2	2	1	N$85	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Feel at Home in Stylish Urban Accom in Center U8	N$47,910	N$179	72%	2	3	1	N$74	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Handy CBD Covered Free Parking Gym 2 Bdrm	N$45,000	N$167	73%	2	2	1	N$128	✅	❌	❌	Y / Y	⭐️ 4.6 (151)
The Dream Townhouse	N$54,200	N$154	91%	2	1	1	N$94	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
Bright North facing 2 bed apartment	N$31,955	N$202	42%	2	2	1	N$43	❌	❌	❌	Y / Y	⭐️ 4.9 (228)
Sunny Townhouse Central City 2 Bedroom	N$56,306	N$266	56%	2	2	1	N$117	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Vibrant Inner City Escape Near New Regent Street	N$46,889	N$193	64%	2	2	1	N$117	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Central City Hideout with/Free Car parking	N$63,770	N$192	87%	2	1	1	N$96	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Light & Spacious 2Bdrm Townhouse Off Street Park	N$52,359	N$183	75%	2	1	1	N$128	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Brand New Luxury 2Bdrm 2Bthrm CBD 5 Mins	N$48,063	N$181	70%	2	2	1	N$128	❌	❌	✅	Y / Y	⭐️ 4.9 (113)
Downtown Delight 2 bed 1 bath - Single Garage	N$81,505	N$275	78%	2	1	1	N$117	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Rose Cottage. Central City.	N$64,323	N$209	83%	2	1	2	N$69	❌	❌	❌	Y / Y	⭐️ 5 (332)
Stylish CBD Apt - 2BR, 3 Beds, Free Secure Parking	N$44,373	N$151	76%	2	1	1	N$106	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Christchurch central modern, warm & welcoming	N$49,018	N$174	76%	2	1	2	N$85	❌	❌	✅	Y / Y	⭐️ 5 (115)
Christchurch park	N$54,666	N$177	83%	2	1	1	N$27	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Modern Stylish Townhouse in the Heart of Chch CBD	N$63,897	N$199	86%	2	1	1	N$82	❌	❌	❌	Y / Y	⭐️ 4.8 (239)
Peacefull and near City Centre	N$43,860	N$145	79%	2	1	1	N$101	❌	❌	✅	Y / Y	⭐️ 5 (47)
Cottage of Englefield, Central Christchurch	N$46,059	N$170	73%	2	1	2	N$32	❌	❌	❌	Y / Y	⭐️ 5 (116)
New State Of The Art Sunny Warm free Park	N$48,536	N$177	70%	2	1	1	N$128	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Modern city apt with pool & gym	N$54,331	N$179	79%	2	1	2	N$133	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Stylish City Apartment	N$47,401	N$161	76%	2	1	2	N$96	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Style Location New Sunny 2Bdrms Free Park	N$41,603	N$160	67%	2	1	1	N$128	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Quirky New Stylish Free Park	N$44,282	N$195	59%	2	1	1	N$106	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
peaceful tranquility	N$35,843	N$200	48%	2	2	2	N$21	❌	❌	✅	Y / N	⭐️ 4.6 (10)
New and Close to City Centre with Carpark	N$40,847	N$145	72%	2	1	1	N$101	❌	❌	✅	Y / Y	⭐️ 5 (54)

Return Metrics

-9.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-NZ$14,713	-NZ$29,427	-NZ$44,140	-NZ$58,854	-NZ$73,567	-NZ$147,135	-NZ$441,407
Revenue Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Home Equity	NZ$508,000	NZ$508,000	NZ$508,000	NZ$508,000	NZ$508,000	NZ$508,000	NZ$508,000
Down Payment	NZ$127,000	NZ$127,000	NZ$127,000	NZ$127,000	NZ$127,000	NZ$127,000	NZ$127,000
Property Appreciation	NZ$19,050	NZ$38,671	NZ$58,881	NZ$79,698	NZ$101,139	NZ$218,386	NZ$906,311
Total Return	NZ$639,336	NZ$644,244	NZ$649,740	NZ$655,843	NZ$662,571	NZ$706,250	NZ$1,099,903

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.36%

Cap Rate

4.42%

Return on Investment

6.72%

30 Tweed St Christchurch, Canterbury, 8013

2 bed • 1 bath • 4 guests

Purchase Price

-28

Airbnb Investor Score

-NZ$14,713

Annual Profit

4.4%

Cap Rate

-9.4%

Cash on Cash

N$60,206

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is N$184/night at 61% occupancy.Projected nightly rate is N$183/night at 74% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

NZ$50,911

Avg annual revenue

74%

Avg occupancy rate

NZ$182

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$30k

N$55k

N$75k

N$100k

-NZ$14,714

Profit

Revenue

N$60,206

Operating Expenses

N$32,084

Operating Income

N$28,122

Mortgage & Taxes

N$42,835

Profit (Cash Flow)

-N$14,714

NZ$157,133

Cash Investment

Down Payment

N$127,000

Renos & Furnishing

N$11,083

Closing Costs

N$19,050

Total

N$157,133

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.36%

Cap Rate

4.42%

Return on Investment

6.72%