BNBCalc Short Term Rental Rental Arbitrage Analysis 2 Kamura Rd, Karitane, Otago, 9471

4 bed • 2 bath • 9 guests • NZ$0

BNB

Calc

Annual Revenue

N$106,048

Profit (Cash Flow)

N$53,957

Cash on Cash Return

300.8%

Annual Revenue

N$106,048

AirDNA projects N$327/night at 28% occupancy ($33,396). Airbtics projects N$447/night at 65% occupancy ($106,047). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, N$447 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	N$43,266	N$102,351	N$183,059	N$250,468
Occupancy	44%	71%	84%	95%
Nightly Rate	N$267	N$393	N$592	N$714

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Generous Townhouse Space in Māori Hill	N$49,142	N$218	60%	4	2	2	N$86	❌	❌	❌	Y / Y	⭐️ 5 (333)
Modern four bedroom central city Apartment	N$174,746	N$677	69%	4	2.5	2	N$152	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Roslyn Sea View Room—9 minutes walk to city center	N$48,499	N$171	74%	4	1.5	1	N$71	❌	❌	❌	Y / Y	⭐️ 4.5 (362)
Dunedin Gem	N$80,189	N$254	86%	4	1.5	2	N$127	❌	❌	✅	Y / Y	⭐️ 5 (90)
Stunning brand new Beach House.	N$142,883	N$948	41%	4	4	2	N$102	❌	❌	❌	Y / Y	⭐️ 5 (13)
Coast Road Cottage	N$37,188	N$188	53%	4	1	2	N$61	❌	❌	✅	Y / Y	⭐️ 4.5 (0)
Convenience and Comfort	N$267,526	N$731	100%	4	2	1	N$0	❌	❌	✅	N / N	⭐️ 0 (2)
Oasis on Balmacewen	N$89,522	N$315	77%	4	2	2	N$86	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Inner City Luxury Living	N$91,879	N$311	79%	4	3	2	N$156	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
waterfront holiday house warrington dunedin	N$90,114	N$613	39%	4	2	3	N$113	❌	❌	✅	Y / N	⭐️ 4.7 (17)
Modern Oasis	N$143,950	N$391	100%	4	2	2	N$76	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern townhouse	N$124,606	N$396	86%	4	2.5	2	N$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)

Return Metrics

300.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	NZ$53,957	NZ$107,914	NZ$161,872	NZ$215,829	NZ$269,786	NZ$539,573	NZ$1,618,721
Revenue Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Home Equity	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Down Payment	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Property Appreciation	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0	NZ$0
Total Return	NZ$53,957	NZ$107,914	NZ$161,872	NZ$215,829	NZ$269,786	NZ$539,573	NZ$1,618,721

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

300.84%

Payback Period Days

121

Return on Investment

300.84%

2 Kamura Rd Karitane, Otago, 9471

4 bed • 2 bath • 9 guests

Monthly Rent

N$106,048

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is N$327/night at 28% occupancy.Projected nightly rate is N$447/night at 65% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

14 Airbnb Comparables

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

NZ$103,150

Avg annual revenue

65%

Avg occupancy rate

NZ$447

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$35k

N$110k

N$185k

N$270k

NZ$53,957

Profit

Revenue

N$106,048

Operating Expenses

N$34,090

Operating Income

N$71,957

Net Effective Rent

N$18,000

Profit (Cash Flow)

N$53,957

NZ$17,935

Cash Investment

Renos & Furnishing

N$17,766

Setup Costs

N$169

Total

N$17,935

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

300.84%

Payback Period Days

121