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

4 bed • 2.5 bath • 8 guests • NZ$943,000

BNB

Calc

Annual Revenue

N$17,948

Profit (Cash Flow)

-N$59,944

Cap Rate

-0.8%

Annual Revenue

N$17,948

AirDNA projects N$260/night at 56% occupancy ($53,179). Airbtics projects N$598/night at 67% occupancy ($146,431). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 14% occupancy rate, N$351 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	N$90,739	N$140,110	N$206,527	N$279,292
Occupancy	53%	67%	88%	97%
Nightly Rate	N$463	N$565	N$630	N$772

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Havelock North - Family Haven	N$92,538	N$365	67%	4	2	2	N$104	✅	✅	❌	Y / Y	⭐️ 5 (70)
Secluded Family Home with Pool & Spa	N$66,316	N$298	59%	4	2	2	N$72	✅	❌	❌	Y / Y	⭐️ 5 (51)
4 Bedroom Home Havelock North	N$85,059	N$249	93%	4	2	2	N$36	❌	❌	❌	Y / Y	⭐️ 5 (95)
Charming & sunny in central Havelock	N$144,474	N$397	97%	4	3	3	N$107	❌	❌	✅	Y / N	⭐️ 5 (4)
Casa da Karina	N$87,060	N$364	60%	4	2	1	N$209	❌	❌	✅	Y / Y	⭐️ 5 (32)
Wineries & cycle tracks on your door step.	N$39,901	N$166	63%	4	1	2	N$60	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
The Corner on Te Mata	N$107,538	N$354	83%	4	3.5	2	N$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Family friendly in Havelock North	N$43,856	N$182	64%	4	2	2	N$45	❌	✅	✅	Y / Y	⭐️ 5 (27)
Views, close to town	N$66,070	N$207	86%	4	2	1	N$60	❌	❌	❌	Y / N	⭐️ 4.5 (62)
Peace and tranquility on the reserve	N$54,069	N$218	67%	4	3	2	N$36	❌	❌	❌	Y / Y	⭐️ 5 (32)
Super close to village in relaxed environment	N$58,857	N$215	74%	4	1	2	N$30	✅	❌	❌	Y / Y	⭐️ 5 (78)
Style & Sophistication	N$67,880	N$451	39%	4	2	2	N$90	❌	❌	❌	Y / N	⭐️ 0 (0)
Middle Magic	N$61,989	N$324	52%	4	2	2	N$90	❌	❌	❌	Y / Y	⭐️ 5 (42)
Restore and relax	N$100,387	N$452	59%	4	2.5	2	N$72	✅	✅	❌	Y / N	⭐️ 5 (24)
Large 4 bedroom house, minutes from wineries	N$78,968	N$248	87%	4	3	4	N$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Large family home available for Easter/school hols	N$189,036	N$516	99%	4	2.5	5	N$60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Exquisite. Tranquil. Location	N$118,908	N$334	97%	4	2	2	N$60	❌	✅	❌	Y / N	⭐️ 5 (4)
Modern and inviting in great Havelock Nth area	N$88,760	N$357	67%	4	2	3	N$51	❌	❌	❌	Y / Y	⭐️ 5 (35)
Village Poolside Escape	N$57,288	N$313	49%	4	2	2	N$42	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Peaceful escape in the hills	N$147,542	N$392	100%	4	2	3	N$119	✅	❌	❌	Y / Y	⭐️ 5 (9)
Peaceful 4BR Getaway • Large Heated Pool	N$94,808	N$332	77%	4	3	2	N$90	✅	❌	❌	Y / Y	⭐️ 5 (48)
Peaceful 4 bedroom home.	N$112,896	N$318	97%	4	2	2	N$0	❌	❌	❌	Y / N	⭐️ 5 (13)
A hidden treasure in Havelock North	N$63,200	N$274	62%	4	2.5	2	N$30	❌	❌	❌	Y / Y	⭐️ 5 (24)
Suburban oasis	N$82,195	N$334	67%	4	2	2	N$30	✅	❌	✅	Y / Y	⭐️ 5 (4)
Cheerful four bedroom home with amazing views	N$98,604	N$298	90%	4	2	3	N$60	✅	✅	✅	Y / Y	⭐️ 5 (14)
Cheerful 4-bedroom home with hot tub	N$113,552	N$365	85%	4	2	2	N$0	❌	✅	❌	Y / N	⭐️ 4.5 (2)
Fantail House- Private, Quiet Retreat + Spa Pool!!	N$83,512	N$368	59%	4	1.5	5	N$119	❌	✅	❌	Y / Y	⭐️ 4.5 (20)
Havelock North Four bedroom home	N$88,520	N$278	87%	4	2	14	N$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Large home with pool in Havelock North	N$126,161	N$408	84%	4	2	3	N$60	✅	❌	✅	Y / Y	⭐️ 5 (9)
Enjoy the summer in Brooklands	N$88,660	N$272	88%	4	3	2	N$72	✅	✅	❌	Y / Y	⭐️ 5 (49)
Havelock North House with Pool	N$120,652	N$347	95%	4	2	2	N$0	✅	❌	❌	Y / N	⭐️ 4.5 (9)
“Arkholme” a tranquil hideaway in Havelock North	N$45,138	N$361	33%	4	2	7	N$60	❌	❌	❌	Y / Y	⭐️ 5 (4)
The White House @ Black Barn	N$164,865	N$1,155	39%	4	4	5	N$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
2a Crosby	N$82,576	N$224	98%	4	1.5	2	N$60	❌	✅	❌	Y / N	⭐️ 5 (47)
Durham Dwelling	N$67,710	N$285	63%	4	3	2	N$120	❌	✅	✅	Y / Y	⭐️ 5 (5)
Ridgetop Retreat	N$116,450	N$314	100%	4	2.5	3	N$45	❌	❌	❌	Y / Y	⭐️ 5 (5)
Under the Hawkes bay sun	N$81,692	N$248	90%	4	3	2	N$0	❌	❌	❌	Y / Y	⭐️ 4.9 (69)

Return Metrics

-16.56% 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$59,943	-NZ$119,887	-NZ$179,830	-NZ$239,774	-NZ$299,717	-NZ$599,435	-NZ$1,798,307
Revenue Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Home Equity	NZ$603,520	NZ$603,520	NZ$603,520	NZ$603,520	NZ$603,520	NZ$603,520	NZ$603,520
Down Payment	NZ$339,480	NZ$339,480	NZ$339,480	NZ$339,480	NZ$339,480	NZ$339,480	NZ$339,480
Property Appreciation	NZ$28,290	NZ$57,428	NZ$87,441	NZ$118,354	NZ$150,195	NZ$324,313	NZ$1,345,908
Total Return	NZ$911,346	NZ$880,541	NZ$850,610	NZ$821,580	NZ$793,477	NZ$667,877	NZ$490,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.56%

Cap Rate

-0.76%

Return on Investment

-6.69%

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

4 bed • 2.5 bath • 8 guests

Purchase Price

-87

Airbnb Investor Score

-NZ$59,943

Annual Profit

-0.8%

Cap Rate

-16.6%

Cash on Cash

N$17,948

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is N$260/night at 56% occupancy.Projected nightly rate is N$598/night at 67% occupancy.

Occupancy Rate

Top 98% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

NZ$87,365

Avg annual revenue

70%

Avg occupancy rate

NZ$351

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$25k

N$80k

N$135k

N$190k

-NZ$59,944

Profit

Revenue

N$17,948

Operating Expenses

N$25,135

Operating Income

-N$7,187

Mortgage & Taxes

N$52,757

Profit (Cash Flow)

-N$59,944

NZ$361,905

Cash Investment

Down Payment

N$339,480

Renos & Furnishing

N$17,710

Closing Costs

N$4,715

Total

N$361,905

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.56%

Cap Rate

-0.76%

Return on Investment

-6.69%