BNBCalc Short Term Rental Investment Analysis 2 Penare Road, Penzance, UK

3 bed • 1 bath • 6 guests • £120,000

BNB

Calc

Annual Revenue

£36,807

Profit (Cash Flow)

£20,066

Cap Rate

17.7%

Annual Revenue

£36,807

AirDNA projects £171/night at 59% occupancy ($36,806). Airbtics projects £169/night at 62% occupancy ($38,321). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, £171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£25,157	£35,712	£49,220	£73,672
Occupancy	50%	61%	71%	85%
Nightly Rate	£136	£157	£186	£232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Penzance~Charming family home~3 bed ~2 bathrooms	£28,317	£138	54%	3	2	1	£99	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Beautiful and Contemporary Cornish townhouse	£30,266	£132	61%	3	2	3	£50	❌	❌	❌	Y / Y	⭐️ 5 (79)
5 Star Penthouse Sea Views Hot Tub Garden Wifi	£139,273	£401	94%	3	2	2	£79	❌	✅	✅	Y / Y	⭐️ 5 (223)
Stunning Town Centre Penthouse w/ Sea Views	£30,476	£142	55%	3	2	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (85)
charming 3 bedroom Cornish cottage by the sea	£29,574	£120	63%	3	2	3	£69	❌	❌	✅	Y / Y	⭐️ 5 (95)
Stunning 3 bed 2.5 bath~Penzance~Seaside~balcony	£59,167	£222	71%	3	3	1	£99	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
The Retreat on Morrab~Sleeps 6~Balcony~Parking	£39,346	£164	64%	3	3	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (33)
Penzance, 3 bedroom harbour cottage with parking	£52,127	£218	65%	3	2	3	£59	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Newly refurbished,family friendly,central location	£64,822	£250	70%	3	2	3	£99	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Comfortable Spacious Home Short Drive to Beaches	£18,321	£125	40%	3	2	4	£0	❌	❌	✅	Y / N	⭐️ 4.5 (10)
Retallick on Morrab- Parking- Near Promenade	£41,163	£157	71%	3	3	1	£100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Rotterdam House - historic home with sea glimpses	£25,615	£184	38%	3	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Cheerful 3 bedroom town house with street parking	£58,001	£232	68%	3	2	4	£59	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
No. 5 - Stylish town house. Moments to the sea.	£28,918	£188	42%	3	2	7	£0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Alverton Cottage Gardens~Penzance~Parking~Sleeps 6	£47,178	£275	46%	3	2	1	£104	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Light and spacious house full of Cornish charm	£34,820	£186	50%	3	1	2	£59	❌	❌	✅	Y / Y	⭐️ 4.9 (152)
Sunrise PZ Lovely Castle Views St Michael's Mount	£27,978	£124	60%	3	2	4	£74	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Stylish Penzance 3 bedroom house	£29,643	£165	47%	3	1	3	£89	❌	❌	❌	Y / Y	⭐️ 5 (14)
200Mb WiFi, town center, garden with sea view	£19,164	£54	95%	3	2	3	£35	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Luxurious, spacious & 3 mins from the sea	£54,994	£181	83%	3	2	6	£0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Lovely Lodge in the woods overlooking Mounts Bay	£27,800	£107	70%	3	2	3	£35	❌	❌	❌	Y / Y	⭐️ 5 (247)
Central Penzance town house.	£22,477	£129	47%	3	1	3	£50	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Central Penzance, Near Seafront - Gated Parking.	£39,423	£190	55%	3	2	3	£89	❌	❌	❌	Y / Y	⭐️ 5 (86)
Modernised townhouse centrally located inc parking	£33,632	£159	54%	3	2	3	£74	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ocean view Spacious 3 bedroom with sea views	£30,990	£116	71%	3	1	2	£50	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Modern 3 bedroom town house with sea views	£37,637	£133	76%	3	1	3	£74	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
House close to seafront	£42,521	£142	82%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Large house with sea views	£49,781	£156	85%	3	2	7	£45	❌	❌	❌	Y / Y	⭐️ 5 (1)
Seafront Cottage Sleeping 6 Near Jubilee Pool	£38,309	£186	56%	3	1	7	£28	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Bayview Cottage in Penzance with Great sea views	£67,987	£232	80%	3	2	7	£0	❌	❌	❌	Y / Y	⭐️ 4 (5)
3 Bed 2 Bath Apartment Central Penzance 3 floors	£27,942	£152	50%	3	2	3	£59	❌	❌	❌	Y / Y	⭐️ 5 (21)
11 Belgravia Street	£41,224	£209	54%	3	1	1	£0	❌	❌	✅	N / Y	⭐️ 5 (4)
Charming Penzance Cottage	£62,542	£181	93%	3	2	5	£75	❌	❌	❌	Y / N	⭐️ 5 (5)
Great location, stylish and comfortable, sleeps 6	£17,923	£144	34%	3	2	6	£0	❌	❌	✅	Y / N	⭐️ 5 (3)
Town house with garden and parking	£38,220	£168	62%	3	2	4	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Wellington House	£37,572	£144	70%	3	2	4	£84	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Townhouse in central Penzance, close to the sea.	£31,741	£140	59%	3	2	5	£50	❌	❌	✅	Y / N	⭐️ 4.9 (16)
33 Chapel Street	£41,703	£121	94%	3	1	1	£0	❌	❌	✅	Y / N	⭐️ 5 (2)

Return Metrics

15.42% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£20,066	£40,132	£60,198	£80,264	£100,330	£200,661	£601,984
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000
Property Appreciation	£3,600	£7,308	£11,127	£15,061	£19,112	£41,269	£171,271
Total Return	£143,666	£167,440	£191,325	£215,325	£239,443	£361,931	£893,255

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.42%

Cap Rate

17.71%

Return on Investment

18.19%

2 Penare Rd England, TR18 2AR

3 bed • 1 bath • 6 guests

Purchase Price

193

Airbnb Investor Score

£20,066

Annual Profit

17.7%

Cap Rate

15.4%

Cash on Cash

£36,807

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £171/night at 59% occupancy.Projected nightly rate is £169/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£39,567

Avg annual revenue

62%

Avg occupancy rate

£169

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

£15k

£55k

£95k

£140k

£20,066

Profit

Revenue

£36,807

Operating Expenses

£15,552

Operating Income

£21,254

Mortgage & Taxes

£1,188

Profit (Cash Flow)

£20,066

£126,494

Cash Investment

Down Payment

£120,000

Renos & Furnishing

£6,494

Total

£126,494

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.42%

Cap Rate

17.71%

Return on Investment

18.19%