BNBCalc Short Term Rental Rental Arbitrage Analysis 47A Napier Road, Havelock North, New Zealand

4 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$121,703

Profit (Cash Flow)

$87,882

Cash on Cash Return

849.1%

Annual Revenue

$121,703

AirDNA projects $230/night at 54% occupancy ($45,363). Airbtics projects $331/night at 67% occupancy ($81,000). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 87% occupancy rate, $383 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,088	$82,097	$123,874	$165,694
Occupancy	54%	67%	87%	97%
Nightly Rate	$276	$331	$383	$457

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming & sunny in central Havelock	$149,306	$398	100%	4	3	3	$107	❌	❌	✅	Y / N	⭐️ 5 (4)
Super close to village in relaxed environment	$60,385	$218	75%	4	1	2	$30	✅	❌	❌	Y / Y	⭐️ 5 (69)
A hidden treasure in Havelock North	$63,502	$280	61%	4	2.5	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Corner on Te Mata	$111,038	$394	77%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
In the Heart of Havelock	$59,633	$408	37%	4	2.5	3	$119	❌	❌	❌	Y / Y	⭐️ 5 (25)
Mornington on St Georges: 4 bedroom home.	$60,976	$284	57%	4	2	2	$72	❌	✅	❌	Y / Y	⭐️ 5 (42)
Style & Sophistication	$70,415	$457	40%	4	2	2	$90	❌	❌	❌	Y / N	⭐️ 0 (0)
Sherri's Abode - Havelock North Holiday Home	$59,380	$338	48%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa da Karina	$96,501	$404	61%	4	2	1	$209	❌	❌	✅	Y / Y	⭐️ 5 (32)
Family friendly in Havelock North	$39,728	$167	63%	4	2	2	$45	❌	✅	✅	Y / Y	⭐️ 5 (22)
Restore and relax	$97,056	$460	56%	4	2.5	2	$72	✅	✅	❌	Y / N	⭐️ 5 (23)
Secluded Family Home with Pool & Spa	$70,875	$305	62%	4	2	2	$72	✅	❌	❌	Y / Y	⭐️ 5 (51)
The Pink House	$29,017	$169	45%	4	1	1	$42	❌	❌	❌	Y / Y	⭐️ 5 (66)
Beautiful home - Short stroll to Havelock Village	$67,162	$236	76%	4	1.5	2	$59	❌	❌	✅	Y / Y	⭐️ 5 (86)
Middle Magic	$67,200	$329	55%	4	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (36)
Family home perfect for holidays/cricket camps	$197,387	$539	99%	4	2.5	5	$60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Havelock North - Family Haven	$93,581	$370	67%	4	2	2	$104	✅	✅	❌	Y / Y	⭐️ 5 (67)
Peace and tranquility on the reserve	$54,069	$218	67%	4	3	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (32)
4 Bedroom Home Havelock North	$91,760	$250	100%	4	2	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (92)
Village Poolside Escape	$57,288	$313	49%	4	2	2	$42	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Views, close to town	$64,297	$211	82%	4	2	1	$60	❌	❌	❌	Y / N	⭐️ 4.5 (55)
Modern and inviting in great Havelock Nth area	$107,936	$361	81%	4	2	3	$51	❌	❌	❌	Y / Y	⭐️ 5 (35)
Fantail House- Private, Quiet Retreat + Spa Pool!!	$93,807	$380	65%	4	1.5	3	$119	❌	✅	❌	Y / Y	⭐️ 4.5 (20)
Peaceful escape in the hills	$139,346	$369	100%	4	2	3	$119	✅	❌	❌	Y / Y	⭐️ 5 (9)
Havelock North Four bedroom home	$88,520	$278	87%	4	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Welcoming 4 bedroom family villa with fireplace	$75,402	$225	90%	4	2	3	$122	❌	❌	❌	Y / Y	⭐️ 5 (26)
Exquisite. Tranquil. Location	$118,908	$334	97%	4	2	2	$60	❌	✅	❌	Y / N	⭐️ 5 (4)
Magnolia House	$55,127	$283	52%	4	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cheerful 4-bedroom home with hot tub	$113,552	$365	85%	4	2	2	$0	❌	✅	❌	Y / N	⭐️ 4.5 (2)
Peaceful 4BR Getaway • Large Heated Pool	$90,018	$324	75%	4	3	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (46)
Cheerful four bedroom home with amazing views	$101,511	$294	94%	4	2	3	$60	✅	✅	✅	Y / Y	⭐️ 5 (11)
Peaceful 4 bedroom home.	$118,350	$344	94%	4	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (11)
Peaceful oasis in Havelock	$75,047	$308	66%	4	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (42)
French Country In Havelock North	$40,730	$214	52%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Enjoy the summer in Brooklands	$88,660	$272	88%	4	3	2	$72	✅	✅	❌	Y / Y	⭐️ 5 (49)
Large home with pool in Havelock North	$145,031	$419	94%	4	2	3	$60	✅	❌	✅	Y / Y	⭐️ 5 (9)
Suburban oasis	$82,195	$334	67%	4	2	2	$30	✅	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

849.09% 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)	$87,881	$175,763	$263,644	$351,526	$439,407	$878,815	$2,636,447
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	$87,881	$175,763	$263,644	$351,526	$439,407	$878,815	$2,636,447

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

849.09%

Payback Period Days

Return on Investment

849.09%

47A Napier Rd Havelock North, Hawke's Bay, 4130

4 bed • 1 bath • 1 guests

Monthly Rent

$121,703

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 54% occupancy.Projected nightly rate is $331/night at 67% occupancy.

Occupancy Rate

Top 26% 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.

$82,081

Avg annual revenue

67%

Avg occupancy rate

$331

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

$25k

$80k

$140k

$200k

$87,882

Profit

Revenue

$121,703

Operating Expenses

$27,821

Operating Income

$93,882

Net Effective Rent

$6,000

Profit (Cash Flow)

$87,882

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

849.09%

Payback Period Days