BNBCalc Short Term Rental Investment Analysis 21 Ballaghbeg Park, Newcastle, UK

3 bed • 1 bath • 6 guests • £100,000

BNB

Calc

Annual Revenue

£50,710

Profit (Cash Flow)

£32,028

Cap Rate

33.0%

Annual Revenue

£50,710

AirDNA projects £136/night at 45% occupancy ($22,271). Airbtics projects £164/night at 55% occupancy ($32,925). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, £196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£16,765	£31,711	£51,525	£71,470
Occupancy	39%	51%	71%	84%
Nightly Rate	£115	£167	£196	£230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Glen Burren House	£24,127	£172	37%	3	3	1	£46	❌	❌	❌	Y / Y	⭐️ 5 (26)
Brand new semi detached house in Newcastle Co.Down	£21,115	£137	39%	3	2	2	£41	❌	❌	❌	Y / Y	⭐️ 5 (72)
57 Main Street Newcastle Luxury Central Apartment	£48,243	£231	57%	3	4	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Number 7. Cosy home in the centre of Newcastle.	£23,131	£101	61%	3	2	2	£41	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Sunnyholme Chalet	£21,654	£151	39%	3	2	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (15)
Central Promenade Apartment 4	£31,340	£112	75%	3	3	1	£25	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
3 bedroom boutique art apartment with sea views	£42,313	£222	52%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Apartment 7A Waterfoot - Newcastle	£31,765	£155	56%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Courtyard	£33,884	£132	70%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (14)
"Home-away-from-home" Central in Newcastle Co.Down	£23,936	£211	31%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Rosie Red Mobile Home - 5 mins from beach	£32,210	£110	79%	3	2	2	£20	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cosy Tollymore Courtyard	£22,933	£116	54%	3	2	4	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
B2 Waterfoot - overlooking the sea and mountains.	£42,465	£174	65%	3	2	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (18)
Heather Cottage	£34,104	£212	44%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Donard Escape, 3 BR with mountain views	£31,010	£184	46%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Beverley Cottage	£14,840	£78	51%	3	2	2	£31	❌	❌	✅	Y / Y	⭐️ 4.9 (101)
Bernagh Green	£28,391	£194	40%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
'Iveagh House' - 3 bedroom / centre of Newcastle	£47,813	£131	100%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Private patio to sit and relax.	£28,933	£230	34%	3	1	1	£51	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
The Views Townhouse	£40,982	£149	75%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.8 (40)
The Avenue, Newcastle Co.Down	£73,893	£232	87%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Apartment C1 Waterfoot, Newcastle	£33,447	£181	50%	3	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (19)
Newcastle/Murlough Beach Townhouse	£38,942	£114	93%	3	3	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Austy's Cabin	£38,562	£301	35%	3	1	1	£0	❌	✅	❌	N / N	⭐️ 4.9 (82)
Brock Cottage, Newcastle, Co Down	£32,382	£188	47%	3	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (24)
3 bedroom house WiFi, parking and enclosed garden.	£30,147	£101	78%	3	1	2	£36	✅	❌	❌	Y / Y	⭐️ 4.9 (99)
The Mountain View Bungalow	£70,490	£279	69%	3	2	2	£0	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Donard View, Newcastle	£25,124	£153	45%	3	3	2	£0	❌	❌	❌	Y / N	⭐️ 0 (3)
Town Centre Detached House with off street parking	£34,880	£118	81%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
3 bedroom house at Murlough, near Newcastle	£28,688	£93	84%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (161)
Beautiful Mountain View Apartment, Newcastle, Down	£29,222	£195	41%	3	1	20	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Golf Links Cottage - Views of Royal County Down.	£36,753	£179	56%	3	2	1	£0	❌	❌	✅	Y / N	⭐️ 0 (3)
Marguerite Retreat	£13,817	£114	33%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (7)
JJ's Retreat	£23,937	£211	31%	3	2	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Hillyard Mews 3 Bedroom Townhouse	£34,781	£198	48%	3	3	2	£0	❌	❌	❌	Y / Y	⭐️ 4 (2)
Lower Murlough Cottage	£34,852	£187	49%	3	2	2	£41	❌	❌	❌	Y / Y	⭐️ 5 (13)
Beside the beach, newly refurbished	£58,650	£184	87%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Static Caravan in Mourneview Site.	£17,346	£80	59%	3	1	2	£0	❌	❌	❌	N / N	⭐️ 5 (5)

Return Metrics

129.69% 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)	£32,027	£64,055	£96,083	£128,110	£160,138	£320,277	£960,832
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£84,999	£84,999	£84,999	£84,999	£84,999	£84,999	£84,999
Down Payment	£15,000	£15,000	£15,000	£15,000	£15,000	£15,000	£15,000
Property Appreciation	£3,000	£6,090	£9,272	£12,550	£15,927	£34,391	£142,726
Total Return	£135,027	£170,145	£205,355	£240,661	£276,066	£454,668	£1,203,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

129.69%

Cap Rate

33.01%

Return on Investment

150.02%

21 Ballaghbeg Park Northern Ireland, BT33 0BU

3 bed • 1 bath • 6 guests

Purchase Price

605

Airbnb Investor Score

£26,643

Annual Profit

33.0%

Cap Rate

129.7%

Cash on Cash

£50,710

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £136/night at 45% occupancy.Projected nightly rate is £164/night at 55% 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.

£32,708

Avg annual revenue

55%

Avg occupancy rate

£164

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

£10k

£30k

£50k

£75k

£32,028

Profit

Revenue

£50,710

Operating Expenses

£17,692

Operating Income

£33,018

Mortgage & Taxes

£990

Profit (Cash Flow)

£32,028

£21,694

Cash Investment

Down Payment

£15,000

Renos & Furnishing

£6,694

Total

£21,694

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

129.69%

Cap Rate

33.01%

Return on Investment

150.02%