20 Westminster Pl Hamilton, Waikato, 3210
4 bed • 2 bath • 6 guests
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.
Top 53% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
N$25k
N$60k
N$95k
N$130k
Sign up to see the data on 40 all comparables
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
0%
Cash on Cash Return
66.86%
Payback Period Days
546