BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 85 MacKay Street, Greymouth, New Zealand

2 bed β€’ 2 bath β€’ 4 guests β€’ NZ$0

BNB

Calc

Annual Revenue

N$54,137

Profit (Cash Flow)

N$1,500

Cash on Cash Return

12.6%

Annual Revenue

N$54,137

AirDNA projects N$335/night at 39% occupancy ($47,687). Airbtics projects N$243/night at 61% occupancy ($54,137). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, N$243 rate per night.

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

Percentiles25%50%75%90%
RevenueN$24,792N$46,702N$90,236N$136,593
Occupancy43%62%79%91%
Nightly RateN$155N$203N$310N$407

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxury Seaview Apartment, 2 Bedroom/2 Bathroom

No image available

N$122,161
N$547
61%
221N$0βœ…βŒβŒY / Y⭐️ 5 (25)
Karoro beach self-contained apartment - free WIFI

No image available

N$43,453
N$122
97%
211N$0❌❌❌Y / N⭐️ 5 (580)
Sunset View Apartment

No image available

N$28,262
N$140
55%
211N$0βŒβŒβœ…Y / Y⭐️ 5 (394)
Old Taylorville school

No image available

N$25,152
N$149
46%
21.51N$0❌❌❌Y / Y⭐️ 5 (240)
Westie on the West - Our private family getaway

No image available

N$28,359
N$115
65%
21.52N$86❌❌❌Y / N⭐️ 4.5 (63)
Kahikatea Cottage, Camerons Beach

No image available

N$50,908
N$151
92%
211N$0❌❌❌Y / N⭐️ 5 (64)
Peaceful Seaview's New 2 Bedrooms House

No image available

N$45,851
N$216
58%
211N$0❌❌❌Y / Y⭐️ 5 (10)
Lovely Family rooms unit with Free parking & Wi-Fi

No image available

N$24,131
N$178
37%
211N$0βŒβŒβœ…Y / Y⭐️ 4.5 (59)
Seaview's New 2 Bedrooms House

No image available

N$50,955
N$214
65%
211N$0❌❌❌Y / Y⭐️ 5 (28)
MONTS COTTAGE Hokitika/Kumara. B&B

No image available

N$52,564
N$216
66%
211N$22❌❌❌Y / Y⭐️ 5 (73)
Forest Edge

No image available

N$47,589
N$310
42%
211N$0βŒβŒβœ…Y / Y⭐️ 5 (126)
Mitchells Lake Front Cottage

No image available

N$109,902
N$362
83%
211N$0❌❌❌N / N⭐️ 5 (6)
Kotuku cottages Moana./Lake Brunner

No image available

N$36,482
N$140
71%
212N$0❌❌❌Y / Y⭐️ 5 (81)
Paparoa Beach Hideaway Two Bedroom Holiday House

No image available

N$105,798
N$396
73%
211N$0βŒβœ…βŒY / Y⭐️ 5 (102)
Two bedrooms, Central Greymouth

No image available

N$51,463
N$151
93%
211N$0❌❌❌Y / Y⭐️ 5 (60)
RATA COTTAGE

No image available

N$34,974
N$203
46%
211N$32❌❌❌N / Y⭐️ 4.5 (75)
RATAVIEW - 180 degree sea view!

No image available

N$39,475
N$311
34%
21.51N$32❌❌❌Y / Y⭐️ 4.5 (119)
Paroa’s New Airbnb. Entire House, 2 Bed, 2 Bathrm

No image available

N$67,838
N$202
91%
222N$65❌❌❌Y / Y⭐️ 5 (49)
Executive 2 Bedroom Apartment

No image available

N$110,685
N$488
62%
211N$0❌❌❌N / Y⭐️ 0 (2)
Simple 2 beds family unit

No image available

N$22,623
N$182
34%
211N$0βŒβŒβœ…Y / Y⭐️ 4.5 (5)
2 Bedroom Apartment at Coleraine

No image available

N$68,403
N$425
44%
211N$0❌❌❌N / Y⭐️ 0 (0)
Sunset Lake Brunner, Mountain Views,Trout Fishing

No image available

N$44,506
N$160
75%
212N$54❌❌❌Y / Y⭐️ 5 (106)
Welcome to the Westside Inn.

No image available

N$50,435
N$158
87%
211N$0❌❌❌Y / Y⭐️ 4.8 (122)
Blackball Connection

No image available

N$57,786
N$367
43%
211N$0❌❌❌Y / N⭐️ 5 (12)
Motukiekie Beach Apartment

No image available

N$83,829
N$194
90%
211N$43❌❌❌Y / Y⭐️ 4.9 (415)

Return Metrics

12.63% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)NZ$1,500NZ$3,000NZ$4,501NZ$6,001NZ$7,502NZ$15,004NZ$45,014
Revenue AppreciationNZ$0NZ$0NZ$0NZ$0NZ$0NZ$0NZ$0
Home EquityNZ$0NZ$0NZ$0NZ$0NZ$0NZ$0NZ$0
Down PaymentNZ$0NZ$0NZ$0NZ$0NZ$0NZ$0NZ$0
Property AppreciationNZ$0NZ$0NZ$0NZ$0NZ$0NZ$0NZ$0
Total ReturnNZ$1,500NZ$3,000NZ$4,501NZ$6,001NZ$7,502NZ$15,004NZ$45,014

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.63%

Payback Period Days

2891

Return on Investment

12.63%

property-location

85 MacKay St Greymouth, West Coast, 7805

2 bed β€’ 2 bath β€’ 4 guests

N$54,137

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is N$335/night at 39% occupancy.Projected nightly rate is N$243/night at 61% occupancy.

Top 53% of comparables

Top 34% of comparables


Seasonality

Sign up to view the full seasonality chart

27

Airbnb Comparables

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

NZ$53,762

Avg annual revenue

61%

Avg occupancy rate

NZ$243

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

N$20k

N$55k

N$85k

N$125k

Sign up to see the data on 27 all comparables

NZ$1,500

Profit

Revenue

N$54,137

Operating Expenses

N$28,637

Operating Income

N$25,500

Net Effective Rent

N$24,000

Profit (Cash Flow)

N$1,500

NZ$11,879

Cash Investment

Renos & Furnishing

N$11,699

Setup Costs

N$180

Total

N$11,879

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

12.63%

Payback Period Days

2891

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service