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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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