BNBCalc Short Term Rental Investment Analysis 17 Matepu Cres, Tauranga, Bay of Plenty, 3112

4 bed • 2.5 bath • 8 guests • NZ$600,000

BNB

Calc

Annual Revenue

N$195,760

Profit (Cash Flow)

N$105,445

Cap Rate

24.3%

Annual Revenue

N$195,760

AirDNA projects N$294/night at 67% occupancy ($71,993). Airbtics projects N$446/night at 68% occupancy ($110,709). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 90% occupancy rate, N$596 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	N$60,504	N$92,199	N$201,634	N$282,037
Occupancy	53%	65%	90%	100%
Nightly Rate	N$301	N$374	N$596	N$752

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boldly Desirable location	N$76,352	N$232	90%	4	3	1	N$0	❌	❌	❌	Y / Y	⭐️ 5 (105)
Aims Games House in the Lakes	N$313,284	N$854	99%	4	1.5	5	N$107	❌	❌	❌	N / N	⭐️ 0 (1)
Haven in The Lakes	N$108,235	N$305	94%	4	2	1	N$128	❌	❌	❌	Y / Y	⭐️ 5 (48)
Spacious family home	N$55,640	N$380	39%	4	2	2	N$53	❌	❌	❌	Y / N	⭐️ 5 (2)
The Gate House.	N$94,019	N$578	41%	4	2	3	N$185	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Modern 4 bedroom, perfect for families	N$253,036	N$679	100%	4	2	3	N$160	❌	❌	❌	Y / Y	⭐️ 0 (2)
Stylish Retreat in the Lakes - 4 bedrooms	N$46,661	N$205	56%	4	2	1	N$184	❌	❌	❌	Y / Y	⭐️ 5 (22)
Fit for a Princess (and family)	N$61,323	N$294	56%	4	2	2	N$43	❌	❌	✅	Y / Y	⭐️ 5 (42)
6 guests - Large house with spa and views	N$91,787	N$289	85%	4	2	1	N$53	❌	✅	✅	Y / N	⭐️ 5 (61)
Tauranga Home - Swimming spapool	N$64,258	N$483	35%	4	2	3	N$212	✅	✅	✅	Y / N	⭐️ 4.5 (21)
Experience Paradise: Beautiful 4bd Beachfront w/ B	N$231,424	N$751	82%	4	4	1	N$421	❌	❌	❌	Y / Y	⭐️ 5 (2)
Bethlehem Home, Pool, Family Friendly	N$293,612	N$777	100%	4	2	7	N$266	✅	✅	❌	Y / Y	⭐️ 5 (4)
Slice Of Paradise At The Mount	N$244,152	N$649	100%	4	2	2	N$171	✅	✅	❌	Y / N	⭐️ 5 (67)
Comfy Sunny Family Home	N$223,619	N$596	100%	4	2	7	N$160	✅	✅	❌	Y / N	⭐️ 0 (0)
Urban convenience with country privacy and views	N$68,770	N$555	32%	4	2	3	N$118	❌	✅	❌	Y / Y	⭐️ 5 (19)
Large Family Home, well located	N$133,684	N$601	60%	4	3.5	2	N$160	❌	❌	❌	Y / Y	⭐️ 5 (10)
Garden Oasis Retreat- 4 bedroom	N$75,717	N$326	61%	4	2	1	N$171	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Treehouse Retreat Home	N$123,212	N$679	48%	4	2	2	N$102	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Unique Retreat - Team building	N$57,800	N$308	44%	4	2	1	N$203	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Lakeside Retreat - 4 Bedrooms Pyes Pa	N$66,238	N$312	58%	4	2	1	N$0	✅	❌	❌	Y / Y	⭐️ 4.5 (54)
Spacious home in the Lakes - 4 bedroom	N$58,138	N$269	59%	4	3	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
-Cozy Vacation House in Oropi-	N$46,734	N$232	45%	4	2.5	1	N$171	✅	❌	❌	N / N	⭐️ 5 (28)
Modern family friendly house	N$130,305	N$371	96%	4	2	2	N$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Modern Home in Lakes Tauranga-4bedrooms,2 bathroom	N$83,166	N$316	72%	4	2	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Stylish Retreat in The Lakes- 4bedrooms	N$65,021	N$335	53%	4	2	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Riverside Retreat Holiday House— 【山涧幽谷】度假别墅	N$98,785	N$440	59%	4	4	1	N$212	❌	❌	❌	Y / Y	⭐️ 4.6 (262)
River Paradise: awesome summer holiday getaway!	N$313,525	N$843	100%	4	3	3	N$128	❌	✅	❌	Y / Y	⭐️ 5 (6)
Family friendly home	N$140,957	N$385	100%	4	2	2	N$0	❌	✅	❌	Y / N	⭐️ 0 (2)
Lakes Executive Suites	N$64,322	N$314	56%	4	2	2	N$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Modern Home in lakes - Tauranga 4 bedrooms	N$87,051	N$259	92%	4	2	1	N$0	❌	❌	❌	Y / N	⭐️ 5 (12)
Luxury Escape in CBD - 10 Min Drive To The Beach	N$115,553	N$417	73%	4	2.5	1	N$185	❌	❌	❌	Y / Y	⭐️ 5 (107)
Luxurious Thermal Retreat	N$271,339	N$838	88%	4	3	2	N$134	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Modern Kaimai View Holiday house - 4 bedrooms	N$69,594	N$271	68%	4	4	2	N$194	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Waterfront Retreat! kick off your shoes and relax	N$100,479	N$487	53%	4	2.5	5	N$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
Modern Kaimai View Holiday house - 4 bedrooms	N$70,805	N$312	62%	4	3.5	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Clarke Street Dream Home: Pacific Paradise	N$93,542	N$285	86%	4	2	1	N$139	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
The Passionfruit Treehouse	N$104,858	N$367	78%	4	2	20	N$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lakeside Retreat - Lakes 4 bedrooms	N$59,128	N$214	70%	4	2.5	1	N$184	✅	❌	❌	Y / Y	⭐️ 4.5 (37)

Return Metrics

67.18% 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$105,445	NZ$210,890	NZ$316,336	NZ$421,781	NZ$527,227	NZ$1,054,454	NZ$3,163,363
Revenue Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Home Equity	NZ$480,000	NZ$480,000	NZ$480,000	NZ$480,000	NZ$480,000	NZ$480,000	NZ$480,000
Down Payment	NZ$120,000	NZ$120,000	NZ$120,000	NZ$120,000	NZ$120,000	NZ$120,000	NZ$120,000
Property Appreciation	NZ$18,000	NZ$36,540	NZ$55,636	NZ$75,305	NZ$95,564	NZ$206,349	NZ$856,357
Total Return	NZ$723,445	NZ$847,430	NZ$971,972	NZ$1,097,087	NZ$1,222,791	NZ$1,860,804	NZ$4,619,720

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.18%

Cap Rate

24.31%

Return on Investment

82.41%

17 Matepu Cres Tauranga, Bay of Plenty, 3112

4 bed • 2.5 bath • 8 guests

Purchase Price

356

Airbnb Investor Score

NZ$105,445

Annual Profit

24.3%

Cap Rate

67.2%

Cash on Cash

N$195,760

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is N$294/night at 67% occupancy.Projected nightly rate is N$446/night at 68% occupancy.

Occupancy Rate

Top 26% 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$118,725

Avg annual revenue

68%

Avg occupancy rate

NZ$446

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$45k

N$130k

N$220k

N$315k

NZ$105,445

Profit

Revenue

N$195,760

Operating Expenses

N$49,840

Operating Income

N$145,920

Mortgage & Taxes

N$40,474

Profit (Cash Flow)

N$105,445

NZ$156,944

Cash Investment

Down Payment

N$120,000

Renos & Furnishing

N$18,944

Closing Costs

N$18,000

Total

N$156,944

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.18%

Cap Rate

24.31%

Return on Investment

82.41%