BNBCalc Short Term Rental Rental Arbitrage Analysis Wanaka Mount Aspiring Rd, Wānaka, Otago,

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$88,090

Profit (Cash Flow)

$64,638

Cash on Cash Return

609.8%

Annual Revenue

$88,090

Airbtics projects $369/night at 54% occupancy ($72,778). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $389 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,806	$74,178	$93,273	$131,697
Occupancy	47%	54%	62%	72%
Nightly Rate	$292	$365	$389	$472

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Lookout: Pure Lake Views	$96,323	$410	60%	4	2.5	3	$209	❌	❌	❌	Y / Y	⭐️ 5 (94)
Mill House - Wanaka Holiday Home	$44,798	$255	48%	4	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Charming on Cherry - Wanaka Holiday Home	$63,739	$387	45%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Lakeview Vista Luxury Apartment	$128,877	$486	72%	4	2.5	2	$134	❌	✅	❌	Y / Y	⭐️ 5 (55)
Beautiful Modern Wanaka Home - Central & Spacious	$47,079	$343	37%	4	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (5)
Manuka Views - Wanaka Holiday Home	$64,335	$374	47%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Wānaka Home Away From Home	$110,984	$363	82%	4	3	2	$102	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Modern Lake Haven - Wanaka Holiday Home	$72,548	$374	53%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Expansive Light & Bright Meadowstone House	$46,097	$227	55%	4	2.5	2	$134	❌	❌	❌	Y / Y	⭐️ 5 (50)
Sunny Dreams	$67,761	$367	45%	4	2	1	$236	❌	❌	❌	Y / Y	⭐️ 5 (7)
Meadowstone Family Retreat - Wanaka Holiday Home	$63,933	$397	44%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
King Of The Hill	$92,222	$398	63%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (10)
Peak View - new, homely accommodation in Wanaka!	$77,632	$445	47%	4	4	3	$36	❌	❌	❌	N / Y	⭐️ 5 (10)
Lakeside Premier	$92,972	$379	62%	4	2	1	$239	❌	❌	❌	Y / Y	⭐️ 5 (20)
Classic Wānaka Crib	$45,399	$231	51%	4	2	4	$75	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Wanaka Tree Homestead	$126,135	$471	69%	4	3	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (5)
Wanaka Lake House getaway	$67,340	$255	71%	4	2.5	2	$107	❌	❌	❌	Y / Y	⭐️ 5 (24)
Wanaka holiday lake house	$68,076	$249	73%	4	2.5	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (43)
Lismore Views	$81,116	$387	57%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (15)
Peaceful and Secluded, yet so close to town!	$40,865	$185	60%	4	2	3	$119	❌	❌	❌	Y / Y	⭐️ 5 (114)
Kings View - Wanaka Holiday Home	$50,421	$336	41%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Diamond View	$57,004	$363	40%	4	2.5	2	$119	❌	❌	❌	Y / Y	⭐️ 5 (27)
Opal View Lodge	$81,333	$277	79%	4	3	3	$72	❌	❌	❌	Y / Y	⭐️ 5 (33)
Bella's Place, Lake edge, town centre, perfect!!!	$87,735	$373	62%	4	3	2	$179	❌	❌	✅	Y / Y	⭐️ 5 (40)
Ultimate Wanaka retreat, mountain views & swim spa	$131,087	$621	54%	4	2.5	6	$215	✅	✅	❌	Y / Y	⭐️ 5 (3)
Executive Home with Great Views	$104,507	$332	84%	4	2.5	2	$149	❌	✅	❌	Y / Y	⭐️ 5 (53)
Lovely large private garden close to town	$39,179	$362	26%	4	2.5	4	$119	❌	❌	❌	Y / Y	⭐️ 0 (2)
Roys Bay Lodge - Wanaka Holiday Home	$64,679	$376	47%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Minaret Ridge \| Family friendly \| Close to lake	$128,093	$614	57%	4	2.5	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Clee Cottage–Main Cottage + Cottage 2 + Cottage 3	$82,926	$448	47%	4	3.5	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (14)
Summit View Lodge	$68,125	$308	60%	4	2	4	$149	❌	❌	❌	Y / Y	⭐️ 5 (6)
Roomy, stylish home in a quiet street - 4 Hyland	$53,007	$251	56%	4	2	2	$239	❌	❌	❌	Y / Y	⭐️ 5 (64)
Ashton Lodge	$59,157	$380	35%	4	3	1	$260	✅	❌	❌	Y / Y	⭐️ 5 (4)
modern family home lots of sun view and space	$61,321	$253	55%	4	2.5	2	$328	✅	✅	❌	Y / Y	⭐️ 5 (13)
Wanaka Home with Mountain Views	$85,856	$312	72%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (37)
Hyland Haven	$37,512	$348	29%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Lakeview Heights Luxury Apartment	$66,233	$382	47%	4	2.5	4	$158	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Rata Street Retreat	$44,254	$221	54%	4	2	4	$87	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Mt Gold Retreat \| Spa \| Tennis Court \| Spacious	$159,463	$927	47%	4	4	4	$0	❌	✅	❌	Y / Y	⭐️ 0 (2)
Wanaka Wonderland	$67,808	$298	60%	4	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

609.79% 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)	$64,637	$129,275	$193,913	$258,551	$323,189	$646,379	$1,939,137
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	$64,637	$129,275	$193,913	$258,551	$323,189	$646,379	$1,939,137

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

609.79%

Payback Period Days

Return on Investment

609.79%

Wanaka Mount Aspiring Rd Wānaka, Otago

4 bed • 2 bath • 8 guests

Monthly Rent

$88,090

Annual Revenue

BNBCalc predicts this property will get $369 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$75,698

Avg annual revenue

54%

Avg occupancy rate

$369

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

$35k

$75k

$115k

$160k

$64,638

Profit

Revenue

$88,090

Operating Expenses

$23,452

Operating Income

$64,638

Net Effective Rent

Profit (Cash Flow)

$64,638

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

609.79%

Payback Period Days