BNBCalc Short Term Rental Investment Analysis 21 Claremont North Avenue, Bensham, Gateshead, UK

3 bed • 1 bath • 5 guests • £155,000

BNB

Calc

Annual Revenue

£32,154

Profit (Cash Flow)

£8,930

Cap Rate

10.9%

Annual Revenue

£32,154

AirDNA projects £95/night at 56% occupancy ($19,345). Airbtics projects £123/night at 56% occupancy ($25,132). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, £133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£16,478	£22,828	£33,312	£48,193
Occupancy	43%	56%	66%	72%
Nightly Rate	£101	£108	£133	£176

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large 3BDRM house,driveway, 10 mins to Newcastle#	£20,934	£110	51%	3	3	2	£20	❌	❌	❌	Y / N	⭐️ 4.1 (43)
Spacious and Homely 3 Bedroom Flat \| SuiteLivin	£71,859	£268	72%	3	2	3	£36	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
3 Bed City Centre Flat - Sleeps 8, Free Parking	£36,990	£120	83%	3	2	2	£40	❌	❌	❌	Y / Y	⭐️ 4.7 (140)
3 Bed Spacious House l 2-7 sleeps l Free Parking	£27,185	£106	63%	3	2	1	£132	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Family friendly, Quiet location	£21,374	£104	56%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (446)
Enjoy a spacious 3 BR home	£22,309	£94	65%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
Saltwell-3 Bdrm Free Parking Fab 4 Contractors	£17,242	£96	45%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Enjoy 3 BR apartment with your family and friends	£17,966	£107	46%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Large Groups \| Free Parking \| Free Wi-Fi	£27,426	£194	36%	3	1	1	£82	❌	❌	❌	Y / N	⭐️ 4.4 (32)
The 3 Bedroom Home	£20,049	£124	44%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.2 (7)
Vacant Nests - The Brighton	£26,345	£102	63%	3	1	2	£66	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
3 Bedroom spacious Flat	£25,386	£133	52%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Westminster Apartment	£13,883	£105	36%	3	3	3	£15	❌	❌	❌	Y / Y	⭐️ 4.2 (51)
Oakstays Stylish Quayside Gem	£9,941	£68	40%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (99)
Spacious 3 Bed Flat-Free Parking	£27,726	£124	56%	3	1	2	£71	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
3bed, 25% monthly discounts, parking & games room!	£55,310	£167	88%	3	3	7	£72	✅	❌	❌	Y / Y	⭐️ 5 (6)
Lovely 3 BR flat for family, friends and workers	£13,344	£89	41%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.8 (14)
Windsor-Contractor Digs 3 Bdrm Free Parking	£25,782	£102	66%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (5)
Properties Unique \| High Level	£32,610	£135	66%	3	2	1	£0	❌	❌	❌	Y / N	⭐️ 4.1 (9)
3 bedroom, Free parking on driveway, Free WIFI	£50,092	£188	71%	3	1	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
The Space - Newcastle/Gateshead Entire Townhouse	£32,453	£88	100%	3	1	2	£20	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Rawling-Welcoming 3 bed flat Free Wifi & parking	£13,017	£95	34%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
3 Bedroom Apartment in the heart of Gateshead	£16,027	£95	42%	3	1	1	£51	❌	❌	✅	Y / Y	⭐️ 4.6 (11)
Balfour3-Contractor accomm 3 Bdrm Gateshead Flat	£19,334	£77	64%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Westminster - Fab for contractors w/parking Wi-Fi	£31,525	£103	72%	3	3	2	£75	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 Bedroom house in Newcastle/Gateshead	£22,995	£108	58%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Quiet home perfect for family and workers Sleeps 7	£39,876	£149	70%	3	1	1	£47	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Faraday-3 Bdrm 5 Beds Contractor Stay Close 2 Town	£16,820	£108	38%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Enjoy 3 BR home near Newcastle and Gateshead	£28,444	£169	46%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Gateshead's Amethyst 3 Bed Apt Sleeps 6 Guests	£17,579	£110	34%	3	1	1	£122	❌	❌	❌	Y / Y	⭐️ 3.3 (7)
3 Bed-Free Parking-Close to City	£37,113	£175	56%	3	1	2	£72	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cozy stay at 3 BR close to Newcastle&Gateshead	£26,533	£123	59%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
3BR Homely house for family, friends and workers	£20,929	£106	54%	3	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
city centre free parking and free wi fi	£37,280	£136	75%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Overhill-3 bdrm flat 5 beds Contractor Accomm	£28,200	£101	65%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Newcastle-Gateshead Stylish, Spacious House	£22,191	£101	60%	3	1	15	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Close to city centre-Quayside bright apartment	£11,835	£129	25%	3	1	2	£0	❌	❌	❌	Y / N	⭐️ 4.3 (32)
Cozy 3 Bed Apartment - Parking	£31,131	£193	42%	3	1	3	£72	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
3 bed upper flat in Bensham	£20,139	£101	49%	3	1	1	£60	❌	❌	❌	Y / Y	⭐️ 0 (0)
Saltwell Rd - 4 Bdrm 6 beds Great for contractors	£37,777	£133	66%	3	1	1	£87	❌	❌	❌	Y / Y	⭐️ 4.3 (5)

Return Metrics

17.83% 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)	£8,929	£17,859	£26,789	£35,719	£44,649	£89,299	£267,898
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£116,250	£116,250	£116,250	£116,250	£116,250	£116,250	£116,250
Down Payment	£38,750	£38,750	£38,750	£38,750	£38,750	£38,750	£38,750
Property Appreciation	£4,650	£9,439	£14,372	£19,453	£24,687	£53,307	£221,225
Total Return	£168,579	£182,299	£196,162	£210,173	£224,337	£297,606	£644,124

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.83%

Cap Rate

10.91%

Return on Investment

32.05%

21 Claremont N Ave Bensham, England, NE8 1RH

3 bed • 1 bath • 5 guests

Purchase Price

113

Airbnb Investor Score

£8,929

Annual Profit

10.9%

Cap Rate

17.8%

Cash on Cash

£32,154

Annual Revenue

BNBCalc predicts this property will get $123 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

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.

£26,873

Avg annual revenue

56%

Avg occupancy rate

£123

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

£8,930

Profit

Revenue

£32,154

Operating Expenses

£15,239

Operating Income

£16,915

Mortgage & Taxes

£7,985

Profit (Cash Flow)

£8,930

£50,069

Cash Investment

Down Payment

£38,750

Renos & Furnishing

£6,669

Closing Costs

£4,650

Total

£50,069

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.83%

Cap Rate

10.91%

Return on Investment

32.05%