BNBCalc Short Term Rental Investment Analysis 10 Brookwood Park, , D, D05 E064

4 bed • 1 bath • 7 guests • €650,000

BNB

Calc

Annual Revenue

€169,724

Profit (Cash Flow)

€90,504

Cap Rate

20.7%

Annual Revenue

€169,724

AirDNA projects €293/night at 87% occupancy ($93,054). Airbtics projects €480/night at 70% occupancy ($122,629). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 87% occupancy rate, €534 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€59,069	€121,486	€171,019	€283,513
Occupancy	55%	79%	87%	92%
Nightly Rate	€292	€418	€534	€835

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Georgian Townhouse Loft Apartment	€136,426	€867	43%	4	3	2	€472	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Comfortable & Spacious home	€117,208	€411	78%	4	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Large 4 bedroom 4 bathroom	€44,029	€210	56%	4	4	5	€105	❌	❌	❌	Y / Y	⭐️ 4 (9)
A Period Cottage on the Doorstep of Dublin City	€175,790	€518	92%	4	2	2	€125	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Close to city and the airport!	€189,435	€518	100%	4	2	4	€53	❌	❌	❌	Y / Y	⭐️ 5 (24)
Talbot Coach House	€224,791	€1,301	47%	4	4	2	€472	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Spacious Docklands Home	€168,072	€833	54%	4	5	2	€158	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Stay just off Grafton Street	€111,933	€372	82%	4	2	2	€79	❌	❌	❌	Y / Y	⭐️ 4.8 (319)
A Dublin Gem, Ballsbridge	€118,486	€770	42%	4	2	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (56)
4 bed 2 bath house in the southern city centre	€116,434	€352	90%	4	2	3	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
19th Century Edwardian Comfort	€62,856	€407	42%	4	2	4	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Cosy Home-Sleeps 10 -City 15 mins walk/Tram 2 Mins	€83,394	€269	82%	4	2	2	€209	❌	❌	❌	Y / Y	⭐️ 4.9 (274)
Modern 4 Bedroom Townhouse	€168,542	€521	87%	4	2	1	€95	❌	❌	❌	Y / N	⭐️ 4.2 (21)
4 bedrooms 2 Bath Central City	€93,984	€385	66%	4	2	3	€105	❌	❌	❌	N / Y	⭐️ 4.5 (51)
4 bed 2 bathroom large apartment	€102,265	€487	57%	4	2	3	€105	❌	❌	❌	N / Y	⭐️ 4.8 (56)
Luxury George's St House with 4 Ensuites + Rooftop	€174,986	€532	88%	4	4	3	€211	❌	❌	❌	N / Y	⭐️ 4.9 (50)
GuestReady - Glasnevin Charm near DCU	€82,982	€290	77%	4	2	1	€305	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
SUPER LOCATION CITY/AIRPORT CLONTARF	€154,785	€426	99%	4	2	2	€73	❌	❌	✅	Y / Y	⭐️ 4.9 (110)
4 Bed House between Silicon Docks & Aviva Stadium	€157,180	€475	90%	4	3	3	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (196)
Fab cottage close to city centre	€86,630	€295	80%	4	1	2	€53	❌	❌	❌	Y / N	⭐️ 4.8 (20)
City centre house close to 3arena	€110,131	€366	82%	4	1	1	€53	❌	❌	❌	Y / N	⭐️ 4.7 (52)
Complete 4 Bed House near Sutton/Howth	€45,849	€169	74%	4	2	14	€79	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Spacious 4BDR Near Aviva & Ballsbridge	€69,811	€284	66%	4	4	2	€158	❌	❌	❌	Y / Y	⭐️ 4.7 (121)
Modern Victorian Home, 15 min from City Centre	€257,663	€854	82%	4	5	3	€181	❌	❌	❌	Y / Y	⭐️ 0 (4)
Large home, Dublin City Centre	€138,287	€497	76%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Bright airy 4 bed close to RDS Aviva 3Arena & city	€151,769	€478	86%	4	1	2	€105	❌	❌	❌	Y / Y	⭐️ 5 (25)
House in an award-winning estate (Courtlands)	€96,984	€293	90%	4	2	14	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
No Fees - Spacious Home 4 bedroom 2 baths + garden	€85,132	€270	86%	4	3	14	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Dublin family home	€109,387	€311	96%	4	3	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Luxury New Build 4 Bedroom Home in Gated Community	€136,853	€542	69%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Nest in the Capital	€76,797	€231	91%	4	2	3	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Large 4 bedroom 4 bathroom Apt	€32,320	€273	32%	4	4	5	€126	❌	❌	❌	Y / Y	⭐️ 3 (1)
Large 4 bedroom apartment	€41,316	€275	41%	4	4	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
4 Bedroom, 4 Bathroom Apts D	€107,919	€292	100%	4	4	3	€122	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Central, comfortable and spacious 4 bed duplex	€115,255	€391	80%	4	2	1	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
4 Bed Luxurious House - central location	€170,009	€636	73%	4	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Dublin City Retreat	€147,162	€479	84%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)

Return Metrics

56.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€90,503	€181,007	€271,510	€362,014	€452,517	€905,035	€2,715,105
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€520,000	€520,000	€520,000	€520,000	€520,000	€520,000	€520,000
Down Payment	€130,000	€130,000	€130,000	€130,000	€130,000	€130,000	€130,000
Property Appreciation	€19,500	€39,585	€60,272	€81,580	€103,528	€223,545	€927,720
Total Return	€760,003	€870,592	€981,783	€1,093,594	€1,206,045	€1,778,580	€4,292,826

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.75%

Cap Rate

20.66%

Return on Investment

72.98%

10 Brookwood Park County Dublin, D05 E064

4 bed • 1 bath • 7 guests

Purchase Price

296

Airbnb Investor Score

€90,503

Annual Profit

20.7%

Cap Rate

56.8%

Cash on Cash

€169,724

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €293/night at 87% occupancy.Projected nightly rate is €480/night at 70% 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.

€116,094

Avg annual revenue

70%

Avg occupancy rate

€480

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

€30k

€105k

€180k

€260k

€90,504

Profit

Revenue

€169,724

Operating Expenses

€35,373

Operating Income

€134,350

Mortgage & Taxes

€43,847

Profit (Cash Flow)

€90,504

€159,472

Cash Investment

Down Payment

€130,000

Renos & Furnishing

€9,972

Closing Costs

€19,500

Total

€159,472

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.75%

Cap Rate

20.66%

Return on Investment

72.98%