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

3 bed • 1 bath • 6 guests • £135,000

BNB

Calc

Annual Revenue

£30,977

Profit (Cash Flow)

£15,043

Cap Rate

12.1%

Annual Revenue

£30,977

AirDNA projects £132/night at 45% occupancy ($21,717). Airbtics projects £151/night at 56% occupancy ($30,976). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, £151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£16,318	£29,315	£46,083	£62,712
Occupancy	40%	53%	69%	83%
Nightly Rate	£110	£149	£180	£203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 bedroom house WiFi, parking and enclosed garden.	£30,118	£98	81%	3	1	2	£34	✅	❌	❌	Y / Y	⭐️ 5 (101)
The Avenue, Newcastle Co.Down	£56,302	£195	79%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Bernagh Green	£27,037	£185	40%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Glen Burren House	£24,269	£159	40%	3	2.5	1	£44	❌	❌	❌	Y / Y	⭐️ 5 (32)
Brand new semi detached house in Newcastle Co.Down	£20,780	£131	40%	3	2	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (72)
Private patio to sit and relax.	£31,566	£225	38%	3	1	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (47)
57 Main Street Newcastle Luxury Central Apartment	£40,470	£209	53%	3	3.5	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (77)
'Iveagh House' - 3 bedroom / centre of Newcastle	£44,797	£124	99%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (66)
3 Bedroom Boutique Home, Town Centre Newcastle	£13,270	£104	33%	3	1	2	£44	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Views Townhouse	£36,968	£133	76%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (44)
Apartment C1 Waterfoot, Newcastle	£32,718	£174	51%	3	1	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (19)
Number 7. Cosy home in the centre of Newcastle.	£22,863	£93	66%	3	2	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (150)
Sunnyholme Chalet	£26,239	£151	47%	3	2	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (16)
Central Promenade Apartment 4	£28,580	£107	72%	3	3	1	£24	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
3 bedroom boutique art apartment with sea views	£38,677	£203	52%	3	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Brock Cottage, Newcastle, Co Down	£30,838	£179	47%	3	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Austy's Cabin	£36,920	£288	35%	3	1	1	£0	❌	✅	❌	N / N	⭐️ 5 (88)
Apartment 7A Waterfoot - Newcastle	£29,169	£148	54%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cosy Tollymore Courtyard	£23,456	£110	58%	3	1.5	4	£0	❌	❌	✅	Y / Y	⭐️ 5 (13)
"Home-away-from-home" Central in Newcastle Co.Down	£23,349	£199	32%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Heather Cottage	£30,495	£203	41%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Rosie Red Mobile Home - 5 mins from beach	£29,475	£107	74%	3	1.5	2	£19	❌	❌	✅	Y / Y	⭐️ 5 (14)
3 bedroom house at Murlough, near Newcastle	£29,196	£90	89%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (168)
The Courtyard	£31,346	£126	68%	3	1.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Mourne Air & BBQ Shack	£14,978	£155	26%	3	2	2	£44	❌	❌	❌	Y / Y	⭐️ 5 (10)
B2 Waterfoot - overlooking the sea and mountains.	£37,225	£166	60%	3	2	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (18)
Town Centre Detached House with off street parking	£34,856	£112	85%	3	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Golf Links Cottage - Views of Royal County Down.	£34,571	£148	64%	3	1.5	1	£0	❌	❌	✅	Y / N	⭐️ 5 (9)
Bungalow in Newcastle, Co Down	£24,817	£174	39%	3	1	4	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Newcastle/Murlough Beach Townhouse	£36,822	£108	93%	3	3	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Donard View, Newcastle	£21,736	£141	42%	3	2.5	2	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
The Donard Escape, 3 BR with mountain views	£29,907	£174	47%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Marguerite Retreat	£11,086	£108	28%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (11)
JJ's Retreat	£15,482	£184	23%	3	2	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
The Mountain View Bungalow	£67,128	£266	69%	3	2	2	£0	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Beautiful Mountain View Apartment, Newcastle, Down	£28,496	£177	44%	3	1	20	£0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Static Caravan in Mourneview Site.	£17,638	£76	63%	3	1	2	£0	❌	❌	❌	N / N	⭐️ 5 (5)
Beverley Cottage	£16,936	£79	58%	3	1.5	2	£29	❌	❌	✅	Y / Y	⭐️ 5 (102)
Beside the beach, newly refurbished	£34,955	£159	60%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
MourneView Beach/Mountains/BBQ 5mins from town	£36,375	£118	83%	3	1	3	£39	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

28.77% 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)	£15,042	£30,085	£45,128	£60,171	£75,214	£150,428	£451,286
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£93,150	£93,150	£93,150	£93,150	£93,150	£93,150	£93,150
Down Payment	£41,850	£41,850	£41,850	£41,850	£41,850	£41,850	£41,850
Property Appreciation	£4,050	£8,221	£12,518	£16,943	£21,502	£46,428	£192,680
Total Return	£154,092	£173,307	£192,646	£212,115	£231,716	£331,857	£778,966

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.77%

Cap Rate

12.13%

Return on Investment

39.32%

21 Ballaghbeg Park Northern Ireland, BT33 0BU

3 bed • 1 bath • 6 guests

Purchase Price

151

Airbnb Investor Score

£8,952

Annual Profit

12.1%

Cap Rate

28.8%

Cash on Cash

£30,977

Annual Revenue

BNBCalc predicts this property will get $151 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

£30,047

Avg annual revenue

56%

Avg occupancy rate

£152

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

£70k

£15,043

Profit

Revenue

£30,977

Operating Expenses

£14,598

Operating Income

£16,379

Mortgage & Taxes

£1,336

Profit (Cash Flow)

£15,043

£48,225

Cash Investment

Down Payment

£41,850

Renos & Furnishing

£6,375

Total

£48,225

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.77%

Cap Rate

12.13%

Return on Investment

39.32%