BNBCalc Short Term Rental Investment Analysis 14 Kingsgate Cl, Havelock North, Hawke's Bay, 4130

1 bed • 1 bath • 2 guests • NZ$950,000

BNB

Calc

Annual Revenue

N$56,252

Profit (Cash Flow)

-N$39,390

Cap Rate

2.6%

Annual Revenue

N$56,252

AirDNA projects N$175/night at 70% occupancy ($44,859). Airbtics projects N$165/night at 67% occupancy ($40,334). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, N$195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	N$26,117	N$38,663	N$57,644	N$83,872
Occupancy	55%	70%	79%	88%
Nightly Rate	N$128	N$147	N$195	N$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fig Cottage	N$39,141	N$135	76%	1	1	1	N$37	❌	❌	❌	N / Y	⭐️ 5 (50)
Cozy Cottage on Te Mata	N$66,137	N$193	93%	1	1	2	N$64	❌	❌	❌	Y / Y	⭐️ 5 (84)
Te Mata Getaway	N$25,161	N$92	71%	1	1	1	N$32	❌	❌	❌	N / Y	⭐️ 5 (606)
Emerald Hill Pavillion	N$49,183	N$216	60%	1	1	2	N$53	❌	❌	❌	Y / Y	⭐️ 5 (31)
Kowhai Nest Garden Retreat	N$25,615	N$117	56%	1	1	1	N$37	❌	❌	✅	N / Y	⭐️ 5 (109)
Sarah's Guest House	N$34,542	N$133	71%	1	1	1	N$0	❌	❌	❌	Y / N	⭐️ 5 (34)
Spacious Guest Studio in Havelock North	N$27,288	N$110	66%	1	1	1	N$27	❌	❌	✅	N / Y	⭐️ 5 (197)
Serenity in Havelock North	N$23,300	N$76	79%	1	1	1	N$37	❌	❌	❌	N / Y	⭐️ 5 (775)
Beautiful John Scott studio in Havelock North	N$30,565	N$106	77%	1	1	1	N$21	❌	❌	❌	N / Y	⭐️ 5 (210)
Self contained guest suite in Havelock North.	N$35,558	N$129	73%	1	1	2	N$51	❌	❌	❌	Y / Y	⭐️ 5 (134)
Breakfast in garden. Walk to village. Hot tub.	N$28,880	N$149	53%	1	1	2	N$0	❌	✅	❌	N / Y	⭐️ 5 (310)
Studio 21	N$29,838	N$177	46%	1	1	2	N$0	❌	❌	❌	N / N	⭐️ 5 (35)
Studio in the Rows	N$50,840	N$154	88%	1	1	2	N$58	❌	❌	❌	N / N	⭐️ 5 (52)
“Longworth” a stylish separate apartment	N$51,703	N$202	68%	1	1	1	N$43	✅	❌	❌	N / Y	⭐️ 5 (81)
Orchard cottage.	N$36,727	N$140	69%	1	1	2	N$85	❌	❌	✅	Y / Y	⭐️ 5 (130)
The Hutch - rural boutique accomodation	N$39,161	N$158	61%	1	1.5	2	N$85	❌	✅	❌	Y / Y	⭐️ 5 (270)
Birds Eye View	N$54,858	N$177	81%	1	1	2	N$85	❌	✅	❌	Y / Y	⭐️ 5 (159)
Te Awa Mata - The Rivers Edge	N$72,857	N$255	78%	1	1	2	N$0	❌	✅	❌	N / Y	⭐️ 5 (55)
The Little Shoehorn	N$49,617	N$170	78%	1	1	2	N$53	❌	✅	❌	Y / Y	⭐️ 5 (96)
Cosy Cottage on Chambers Street waiting for you	N$24,169	N$145	45%	1	1	2	N$53	❌	❌	❌	Y / Y	⭐️ 5 (73)
Sun-drenched Havelock Hideaway	N$38,877	N$128	82%	1	1	1	N$21	❌	❌	✅	N / Y	⭐️ 5 (144)
The Pavilion	N$77,457	N$253	82%	1	1	1	N$85	✅	❌	✅	Y / Y	⭐️ 5 (185)
Tuki Vineyard Cottage self contained cottage	N$61,529	N$346	48%	1	1	2	N$106	❌	❌	❌	Y / Y	⭐️ 5 (14)
Guthrie Cottage	N$34,250	N$142	66%	1	1	1	N$0	❌	❌	❌	N / Y	⭐️ 4.5 (44)
Guesthouse with Private HotTub 500m to Village	N$60,294	N$174	93%	1	1	2	N$53	❌	✅	❌	Y / Y	⭐️ 5 (608)
Luxury Villa accommodation only 200m to village	N$71,842	N$261	74%	1	1.5	2	N$106	❌	❌	❌	Y / Y	⭐️ 5 (84)
1 Bedroom home Fabulous quiet comfortable location	N$81,855	N$261	85%	1	1	3	N$53	❌	❌	❌	Y / Y	⭐️ 5 (48)
Sunny cottage in Havelock Nth	N$29,730	N$163	48%	1	1	1	N$53	❌	❌	❌	Y / Y	⭐️ 5 (157)
Busby Sleepout	N$38,920	N$133	80%	1	0	2	N$0	❌	❌	❌	N / N	⭐️ 4.8 (15)
Sunny & comfortable private unit	N$21,018	N$106	54%	1	1	1	N$0	✅	❌	✅	N / Y	⭐️ 5 (270)
Art Deco, 5m walk to village. Quiet. King bed.	N$24,869	N$152	42%	1	1	1	N$50	❌	❌	❌	N / Y	⭐️ 5 (37)
Cosy warm cottage walking distance from everything	N$50,837	N$223	62%	1	1	2	N$96	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Peaceful setting in Havelock North	N$46,877	N$129	99%	1	1	2	N$0	❌	❌	✅	N / Y	⭐️ 4.9 (402)
Havelock North , home away from home	N$41,552	N$291	38%	1	2	5	N$74	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Willow’s Private Apartment	N$61,905	N$209	79%	1	1	2	N$53	❌	❌	❌	Y / Y	⭐️ 5 (168)
Garden Studio	N$22,078	N$110	52%	1	1	2	N$32	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Te Mata Peak Escape	N$33,688	N$138	60%	1	1	2	N$136	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Heart of Havelock North - Self-contained home unit	N$12,231	N$145	23%	1	1	10	N$96	❌	❌	❌	Y / N	⭐️ 5 (17)
Spacious with style, between the village and peak.	N$43,604	N$117	100%	1	1	2	N$43	❌	❌	❌	Y / N	⭐️ 5 (43)
Cosy apartment with views of Te Mata peak	N$28,562	N$122	62%	1	1	2	N$69	❌	❌	❌	N / Y	⭐️ 5 (48)

Return Metrics

-17.42% 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$39,389	-NZ$78,779	-NZ$118,168	-NZ$157,558	-NZ$196,947	-NZ$393,895	-NZ$1,181,687
Revenue Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Home Equity	NZ$760,000	NZ$760,000	NZ$760,000	NZ$760,000	NZ$760,000	NZ$760,000	NZ$760,000
Down Payment	NZ$190,000	NZ$190,000	NZ$190,000	NZ$190,000	NZ$190,000	NZ$190,000	NZ$190,000
Property Appreciation	NZ$28,500	NZ$57,855	NZ$88,090	NZ$119,233	NZ$151,310	NZ$326,720	NZ$1,355,899
Total Return	NZ$939,110	NZ$929,075	NZ$919,921	NZ$911,675	NZ$904,362	NZ$882,824	NZ$1,124,211

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.42%

Cap Rate

2.59%

Return on Investment

-0.68%

14 Kingsgate Cl Havelock North, Hawke's Bay, 4130

1 bed • 1 bath • 2 guests

Purchase Price

-66

Airbnb Investor Score

-NZ$39,389

Annual Profit

2.6%

Cap Rate

-17.4%

Cash on Cash

N$56,252

Annual Revenue

BNBCalc predicts this property will get $165 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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$41,927

Avg annual revenue

67%

Avg occupancy rate

NZ$165

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$10k

N$35k

N$60k

N$85k

-NZ$39,390

Profit

Revenue

N$56,252

Operating Expenses

N$31,558

Operating Income

N$24,694

Mortgage & Taxes

N$64,084

Profit (Cash Flow)

-N$39,390

NZ$226,032

Cash Investment

Down Payment

N$190,000

Renos & Furnishing

N$7,532

Closing Costs

N$28,500

Total

N$226,032

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.42%

Cap Rate

2.59%

Return on Investment

-0.68%