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

3 bed • 1 bath • 6 guests • £160,000

BNB

Calc

Annual Revenue

£24,654

Profit (Cash Flow)

-£562

Cap Rate

6.4%

Annual Revenue

£24,654

AirDNA projects £96/night at 56% occupancy ($19,623). Airbtics projects £125/night at 56% occupancy ($25,493). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, £135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£16,715	£23,155	£33,790	£48,884
Occupancy	43%	56%	66%	72%
Nightly Rate	£103	£109	£135	£179

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#	£21,235	£112	51%	3	3	2	£21	❌	❌	❌	Y / N	⭐️ 4.1 (43)
Spacious and Homely 3 Bedroom Flat \| SuiteLivin	£72,891	£272	72%	3	2	3	£36	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
3 Bed City Centre Flat - Sleeps 8, Free Parking	£37,521	£122	83%	3	2	2	£41	❌	❌	❌	Y / Y	⭐️ 4.7 (140)
3 Bed Spacious House l 2-7 sleeps l Free Parking	£27,575	£107	63%	3	2	1	£134	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Family friendly, Quiet location	£21,681	£106	56%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (446)
Enjoy a spacious 3 BR home	£22,630	£95	65%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
Saltwell-3 Bdrm Free Parking Fab 4 Contractors	£17,490	£98	45%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Enjoy 3 BR apartment with your family and friends	£18,224	£108	46%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Large Groups \| Free Parking \| Free Wi-Fi	£27,819	£197	36%	3	1	1	£83	❌	❌	❌	Y / N	⭐️ 4.4 (32)
The 3 Bedroom Home	£20,337	£126	44%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.2 (7)
Vacant Nests - The Brighton	£26,723	£103	63%	3	1	2	£67	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
3 Bedroom spacious Flat	£25,750	£135	52%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Westminster Apartment	£14,082	£107	36%	3	3	3	£16	❌	❌	❌	Y / Y	⭐️ 4.2 (51)
Oakstays Stylish Quayside Gem	£10,084	£69	40%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (99)
Spacious 3 Bed Flat-Free Parking	£28,124	£125	56%	3	1	2	£72	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
3bed, 25% monthly discounts, parking & games room!	£56,104	£169	88%	3	3	7	£73	✅	❌	❌	Y / Y	⭐️ 5 (6)
Lovely 3 BR flat for family, friends and workers	£13,536	£90	41%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.8 (14)
Windsor-Contractor Digs 3 Bdrm Free Parking	£26,152	£103	66%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (5)
Properties Unique \| High Level	£33,078	£137	66%	3	2	1	£0	❌	❌	❌	Y / N	⭐️ 4.1 (9)
3 bedroom, Free parking on driveway, Free WIFI	£50,810	£190	71%	3	1	2	£52	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
The Space - Newcastle/Gateshead Entire Townhouse	£32,919	£89	100%	3	1	2	£21	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Rawling-Welcoming 3 bed flat Free Wifi & parking	£13,204	£97	34%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
3 Bedroom Apartment in the heart of Gateshead	£16,257	£96	42%	3	1	1	£52	❌	❌	✅	Y / Y	⭐️ 4.6 (11)
Balfour3-Contractor accomm 3 Bdrm Gateshead Flat	£19,611	£78	64%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Westminster - Fab for contractors w/parking Wi-Fi	£31,978	£104	72%	3	3	2	£76	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 Bedroom house in Newcastle/Gateshead	£23,325	£110	58%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Quiet home perfect for family and workers Sleeps 7	£40,448	£151	70%	3	1	1	£48	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Faraday-3 Bdrm 5 Beds Contractor Stay Close 2 Town	£17,062	£109	38%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Enjoy 3 BR home near Newcastle and Gateshead	£28,853	£171	46%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Gateshead's Amethyst 3 Bed Apt Sleeps 6 Guests	£17,832	£112	34%	3	1	1	£124	❌	❌	❌	Y / Y	⭐️ 3.3 (7)
3 Bed-Free Parking-Close to City	£37,645	£178	56%	3	1	2	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cozy stay at 3 BR close to Newcastle&Gateshead	£26,914	£125	59%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
3BR Homely house for family, friends and workers	£21,229	£107	54%	3	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
city centre free parking and free wi fi	£37,815	£138	75%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Overhill-3 bdrm flat 5 beds Contractor Accomm	£28,605	£103	65%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Newcastle-Gateshead Stylish, Spacious House	£22,509	£103	60%	3	1	15	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Cozy 3 Bed Apartment - Parking	£31,578	£196	42%	3	1	3	£73	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
3 bed upper flat in Bensham	£20,428	£103	49%	3	1	1	£61	❌	❌	❌	Y / Y	⭐️ 0 (0)
Saltwell Rd - 4 Bdrm 6 beds Great for contractors	£38,319	£134	66%	3	1	1	£89	❌	❌	❌	Y / Y	⭐️ 4.3 (5)

Return Metrics

-1.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£561	-£1,123	-£1,685	-£2,246	-£2,808	-£5,617	-£16,852
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£128,000	£128,000	£128,000	£128,000	£128,000	£128,000	£128,000
Down Payment	£32,000	£32,000	£32,000	£32,000	£32,000	£32,000	£32,000
Property Appreciation	£4,800	£9,744	£14,836	£20,081	£25,483	£55,026	£228,361
Total Return	£164,238	£168,620	£173,151	£177,834	£182,675	£209,409	£371,509

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.28%

Cap Rate

6.39%

Return on Investment

13.33%

21 Claremont N Ave Bensham, England, NE8 1RH

3 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

-£561

Annual Profit

6.4%

Cap Rate

-1.3%

Cash on Cash

£24,654

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects £96/night at 56% occupancy ($19,623.24). Airbtics projects £125/night at 56% occupancy ($25,493).

Occupancy Rate

Top 63% 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.

£27,259

Avg annual revenue

56%

Avg occupancy rate

£125

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

-£562

Profit

Revenue

£24,654

Operating Expenses

£14,423

Operating Income

£10,231

Mortgage & Taxes

£10,793

Profit (Cash Flow)

-£562

£43,565

Cash Investment

Down Payment

£32,000

Renos & Furnishing

£6,765

Closing Costs

£4,800

Total

£43,565

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.28%

Cap Rate

6.39%

Return on Investment

13.33%