BNBCalc Short Term Rental Rental Arbitrage Analysis 400 Pound Rd, Christchurch, Canterbury, 7676

4 bed • 7 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$64,824

Profit (Cash Flow)

$44,396

Cash on Cash Return

374.7%

Annual Revenue

$64,824

AirDNA projects $150/night at 72% occupancy ($39,446). Airbtics projects $176/night at 73% occupancy ($46,926). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,416	$45,730	$66,613	$104,663
Occupancy	60%	76%	87%	94%
Nightly Rate	$126	$160	$204	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Beautiful family home close to airport	$48,322	$168	78%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern luxury four bedroom house	$31,279	$145	56%	4	2.5	1	$78	❌	❌	❌	Y / Y	⭐️ 5 (61)
Airport 3mins Private & Secure 4Brm Character Home	$21,371	$63	88%	4	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (822)
Harmony Haven At Burnside	$47,432	$160	79%	4	2.5	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (92)
Prebbleton lifestyle villa	$41,956	$205	54%	4	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
6 min to Airport Burnside Full house with big yard	$37,358	$122	80%	4	2	2	$96	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Private, Family-Friendly by Airport, Free Parking	$60,756	$194	84%	4	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (69)
Superb 4 Bedroom with free parking, cafe next door	$55,695	$204	73%	4	3	1	$119	❌	❌	❌	Y / Y	⭐️ 4.5 (136)
Handy Riccarton Hagley Park CBD 10 Mins	$39,364	$157	67%	4	3	1	$96	❌	❌	❌	Y / Y	⭐️ 4.5 (173)
Restful in Riccarton	$46,848	$320	40%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (67)
Private modern residence in central location	$36,759	$103	97%	4	3	1	$48	❌	❌	❌	Y / Y	⭐️ 5 (426)
Modern 4 bedroom home with spa pool & courtyard	$73,083	$208	96%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (134)
Fendalton Villa - Christchurch Holiday Home	$68,896	$362	52%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (9)
Back House of Papanui	$31,822	$111	77%	4	1.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (256)
Lovely spacious Halswell on the Park Retreat	$31,903	$142	60%	4	2	2	$90	❌	❌	❌	Y / N	⭐️ 5 (164)
Halswell lovely modern 4 Bedroom Home	$32,063	$142	61%	4	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (177)
Grand Old Residence - Sleeps 8	$65,207	$174	96%	4	2.5	1	$110	❌	✅	❌	Y / Y	⭐️ 4.5 (274)
Relaxing city getaway in prime location	$55,749	$272	56%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Entire four bedroom family home in Papanui	$31,294	$190	45%	4	2.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Brand New 4 Bed Family Retreat By The Quarry	$31,975	$109	76%	4	2	1	$72	❌	❌	❌	Y / Y	⭐️ 5 (25)
Luxury 4 bedroom house in central city 5 star	$117,811	$344	93%	4	3.5	1	$72	❌	❌	❌	Y / Y	⭐️ 5 (321)
Spacious and Tranquil 4 Bed House Near UC	$31,430	$134	61%	4	1.5	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Spacious, Family Friendly Home & Garden by Airport	$58,907	$199	80%	4	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (161)
Grassmere Estate With Beautiful Tranquil Gardens	$40,714	$118	90%	4	5	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (230)
Next to Hagley Park - 7 Night special deals	$42,954	$163	72%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Peaceful 4 Bedrooms Family Home Close To Airport	$45,023	$173	70%	4	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (132)
Merivale four bedroom house	$26,165	$117	57%	4	2	1	$72	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Absolute Steal in Riccarton!	$32,587	$139	62%	4	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
A Great Location 4 bedrooms , quiet and comfort !	$40,362	$122	87%	4	3	1	$63	❌	❌	❌	Y / Y	⭐️ 5 (89)
Family holiday house	$26,327	$124	52%	4	2	2	$78	❌	❌	❌	Y / Y	⭐️ 5 (99)
Summer Stay! Airbnb 2024 Family Finalist, Near CHC	$82,898	$289	76%	4	2.5	2	$96	❌	✅	❌	Y / Y	⭐️ 5 (91)
Quadrilogy Retreat: Modern Elegance in Mohua	$52,138	$144	94%	4	3	1	$72	❌	❌	❌	Y / Y	⭐️ 5 (67)
Beautiful 4-Bedroom located in Fendalton	$39,436	$160	65%	4	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Lavandula 4 Bedroom	$39,616	$164	66%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Downtown Bliss: 4-BR Retreat Amidst the Cityscape	$46,473	$129	95%	4	4	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (111)
Space to relax & chill - 7 Night deals	$43,729	$206	58%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (103)
Airport, motorway, shopping, peaceful.	$20,386	$67	80%	4	2	1	$48	✅	❌	❌	Y / Y	⭐️ 5 (41)
Tuam Street delight 4 bed 4 bath	$96,102	$296	88%	4	4	1	$126	❌	❌	❌	Y / Y	⭐️ 5 (86)
Architectural Urban Diamond	$104,066	$311	87%	4	3	2	$245	❌	❌	❌	Y / Y	⭐️ 5 (106)
Zenith Escapes: Your Quintessential 4-BR Haven	$44,929	$127	88%	4	2.5	1	$108	❌	✅	❌	Y / Y	⭐️ 5 (60)

Return Metrics

374.65% 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)	$44,396	$88,792	$133,189	$177,585	$221,982	$443,964	$1,331,893
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$44,396	$88,792	$133,189	$177,585	$221,982	$443,964	$1,331,893

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

374.65%

Payback Period Days

Return on Investment

374.65%

400 Pound Rd Christchurch, Canterbury, 7676

4 bed • 7 bath • 8 guests

Monthly Rent

$64,824

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 72% occupancy.Projected nightly rate is $176/night at 73% 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.

$48,029

Avg annual revenue

73%

Avg occupancy rate

$176

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

$20k

$50k

$85k

$120k

$44,396

Profit

Revenue

$64,824

Operating Expenses

$20,427

Operating Income

$44,396

Net Effective Rent

Profit (Cash Flow)

$44,396

$11,850

Cash Investment

Renos & Furnishing

$11,750

Setup Costs

$100

Total

$11,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

374.65%

Payback Period Days