BNBCalc Short Term Rental Rental Arbitrage Analysis 20 Westminster Pl, Hamilton, Waikato, 3210

4 bed • 2 bath • 6 guests • NZ$0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

N$74,218

Profit (Cash Flow)

N$11,500

Cash on Cash Return

66.9%

Annual Revenue

N$74,218

AirDNA projects N$336/night at 49% occupancy ($60,108). Airbtics projects N$328/night at 62% occupancy ($74,218). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, N$328 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	N$47,439	N$74,919	N$104,289	N$139,576
Occupancy	46%	66%	77%	83%
Nightly Rate	N$271	N$299	N$355	N$445

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Arista - North Hamilton - 4 bedrooms - cosy home	N$58,327	N$221	67%	4	3	1	N$183	❌	❌	❌	Y / Y	⭐️ 4.7 (233)
New 4 bdm house walk to Rototuna shopping Centre	N$64,425	N$315	52%	4	3	1	N$146	❌	❌	❌	Y / Y	⭐️ 5 (27)
Hamilton Cosy 4 bedroom Villa with Pool+Skysports	N$89,543	N$350	66%	4	3	1	N$146	✅	❌	✅	Y / Y	⭐️ 5 (28)
Sweet comfort family house, 1 minutes to Westfield	N$89,690	N$299	77%	4	3	1	N$174	❌	✅	❌	Y / Y	⭐️ 4.7 (36)
Central Hamilton Executive Town House	N$63,594	N$271	62%	4	3	1	N$117	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
M&K HOME central heating Chartwell Shopping Centre	N$70,842	N$261	70%	4	1	1	N$97	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Stunning Chic town house of impecable quality.	N$55,446	N$299	49%	4	3	1	N$117	❌	❌	❌	Y / Y	⭐️ 4.7 (141)
Fantastic River View- Brand New Home 4 bedrooms	N$92,346	N$251	98%	4	4	2	N$174	❌	✅	❌	Y / Y	⭐️ 5 (59)
Spacious New Build, 4 BR House in Flagstaff	N$58,452	N$472	33%	4	3	1	N$183	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Home away from home, sought after Rototuna	N$45,712	N$250	47%	4	2	1	N$151	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
4 bedroom cozy home 3 mins to shops and Restaurant	N$72,909	N$273	69%	4	3	1	N$117	❌	❌	❌	Y / Y	⭐️ 5 (53)
Brand New home walk to Rototuna shopping Centre	N$57,355	N$315	46%	4	2	1	N$146	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Stylish, Fresh Haven (for up to 8 guests)	N$83,692	N$271	81%	4	2	1	N$117	❌	❌	❌	Y / Y	⭐️ 5 (55)
Morden Spacious New house close to Everything	N$100,431	N$375	70%	4	3	1	N$117	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Cumberland- Brand-new-Warm-4 beds	N$86,070	N$292	75%	4	2	1	N$174	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Mataroa - 4 bedrooms house with gas heater	N$72,180	N$273	68%	4	2	1	N$174	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
wonderful gully view home - 4 bedrooms	N$58,863	N$243	61%	4	2	1	N$146	❌	❌	❌	Y / Y	⭐️ 5 (105)
Fabulous River View - Brand New House In Hamilton	N$90,412	N$315	75%	4	3	2	N$175	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Never forget home in Hamilton	N$107,752	N$347	84%	4	3	2	N$146	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
New, spacious, enjoy a quality stay in Flagstaff	N$81,680	N$396	53%	4	3	1	N$156	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beerescourt-Modern-Central-4 Beds	N$54,325	N$165	83%	4	2	1	N$156	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Wonderful River View-Brand New Home - 4 Bedrooms	N$104,877	N$300	92%	4	2	2	N$183	❌	❌	❌	Y / Y	⭐️ 5 (33)
Jens guest House Rototuna.	N$47,388	N$370	35%	4	2	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Riverside Classic Wood Cabin - Clean 4 Bedrooms	N$70,326	N$221	83%	4	2	1	N$92	❌	❌	✅	Y / Y	⭐️ 4.2 (22)
Waterfront-4 bedrooms Brand New House In Hamilton	N$91,799	N$302	82%	4	3	2	N$175	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Delbrook Point . Townhouse	N$24,860	N$170	35%	4	2	1	N$117	❌	❌	❌	N / Y	⭐️ 4.7 (104)
Spacious 4 bedroom home in great location	N$55,537	N$271	56%	4	2	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Executive River Rd residence	N$110,315	N$798	35%	4	3	5	N$193	❌	✅	❌	Y / Y	⭐️ 5 (15)
Reduced as owner away - includes a cute cabin.	N$83,129	N$443	50%	4	2	7	N$68	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Awatere Ave Central Modern Character House	N$102,709	N$610	46%	4	2	4	N$0	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Modern warm home close to Chartwell	N$80,382	N$273	78%	4	1	2	N$175	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious 4 Br House Close to Rototuna Shop	N$128,695	N$409	86%	4	3	1	N$0	❌	❌	❌	N / Y	⭐️ 4.2 (8)
Home comforts in Pukete	N$51,130	N$341	41%	4	1	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Super cosy family house, 1 minutes to Westfield	N$91,183	N$300	83%	4	3	1	N$0	❌	✅	❌	Y / Y	⭐️ 5 (1)
Perfect At Pukete	N$29,028	N$196	33%	4	1	2	N$156	❌	❌	❌	Y / N	⭐️ 5 (6)
Modern Family house in Rototuna	N$47,744	N$326	40%	4	2	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Spacious Comfty 4 BDMs House in Rototuna	N$72,904	N$273	68%	4	3	1	N$104	❌	❌	❌	Y / Y	⭐️ 5 (2)
Home away from home.	N$81,313	N$295	75%	4	2	1	N$97	❌	❌	❌	Y / N	⭐️ 5 (7)
Stylish warm house in north Hamilton	N$85,491	N$396	59%	4	1	1	N$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Luxury Awaits: Brand new 4 beds	N$69,565	N$576	33%	4	3	3	N$0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

66.86% 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$11,499	NZ$22,999	NZ$34,499	NZ$45,999	NZ$57,499	NZ$114,998	NZ$344,996
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$11,499	NZ$22,999	NZ$34,499	NZ$45,999	NZ$57,499	NZ$114,998	NZ$344,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.86%

Payback Period Days

546

Return on Investment

66.86%

20 Westminster Pl Hamilton, Waikato, 3210

4 bed • 2 bath • 6 guests

Monthly Rent

N$74,218

Annual Revenue

BNBCalc predicts this property will get $328 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

NZ$74,560

Avg annual revenue

62%

Avg occupancy rate

NZ$328

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$25k

N$60k

N$95k

N$130k

NZ$11,500

Profit

Revenue

N$74,218

Operating Expenses

N$29,118

Operating Income

N$45,100

Net Effective Rent

N$33,600

Profit (Cash Flow)

N$11,500

NZ$17,199

Cash Investment

Renos & Furnishing

N$17,036

Setup Costs

N$162

Total

N$17,199

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

66.86%

Payback Period Days

546