BNBCalc Short Term Rental Investment Analysis 29 Nutfield Rd, Lisnaskea, Northern Ireland, BT92 0LE

4 bed • 1.5 bath • 6 guests • £285,000

BNB

Calc

Annual Revenue

£51,477

Profit (Cash Flow)

£14,614

Cap Rate

11.9%

Annual Revenue

£51,477

AirDNA projects £118/night at 42% occupancy ($18,042). Airbtics projects £167/night at 55% occupancy ($33,592). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, £217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,306	£32,701	£52,745	£74,022
Occupancy	45%	56%	65%	76%
Nightly Rate	£110	£156	£217	£261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Farm Bungalow, Lisnaskea, Fermanagh, Sleeps 6	£17,874	£87	56%	4	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Cheerful 4 bedroom townhouse with free parking on premises	£16,759	£78	59%	4	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Cygnet Lodge	£34,982	£145	66%	4	5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Blackberry Cottage	£27,749	£165	46%	4	3	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Bluebell Cottage on Upper Lough Erne	£30,466	£163	51%	4	3	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Bun House: with access to Public Jetty & Slipway	£18,258	£116	43%	4	4	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (162)
Escape Ordinary in Enniskillen	£38,612	£161	64%	4	3	1	£86	❌	❌	✅	Y / Y	⭐️ 5 (17)
Luxury home on Sligo road Enniskillen	£16,340	£99	45%	4	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Escape Ordinary at Devenish Manor - 4 bed, modern	£37,549	£162	61%	4	3	1	£86	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Pine Cottage	£20,991	£102	56%	4	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (282)
Doon Cottage Sleeps 8\|Hottub\| Gym Area\|Pool Table	£61,192	£256	65%	4	3	2	£40	✅	✅	✅	Y / Y	⭐️ 5 (46)
The Menapian House Enniskillen	£39,186	£222	48%	4	1	1	£25	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cois Éirne - Tranquil Cottage	£38,755	£151	65%	4	3	4	£86	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 4 Bedroom Home - 5 min walk to town	£39,211	£165	65%	4	3	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (148)
133 The Farm Fermanagh/Tyrone/Donegal	£27,516	£111	67%	4	2	2	£10	✅	❌	✅	Y / Y	⭐️ 4.8 (48)
Fabulous 4 bedroom town centre apartment	£26,137	£148	48%	4	2	2	£30	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Luxury Lakeside Living Broadview 1 Georgian house	£31,035	£256	32%	4	3	2	£60	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Foalies Bridge 4	£29,436	£116	68%	4	3	3	£86	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Country cottage w/private lake & beautiful grounds	£37,946	£334	31%	4	5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Chestnut Lodge	£26,426	£113	64%	4	3	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (255)
Derrien's Farmhouse	£22,920	£107	58%	4	2	3	£40	❌	❌	✅	Y / Y	⭐️ 5 (8)
Escape Ordinary at Castle Hume ~ 4 bed ~ Spacious	£33,810	£215	42%	4	2	30	£90	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Dovecote Lodge on the 5 star Lough Erne Resort	£46,103	£245	51%	4	3	1	£50	❌	✅	✅	Y / Y	⭐️ 5 (148)
Lough Erne Resort Luxury	£58,241	£308	51%	4	3	2	£20	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Affordable luxurious rural accommodation	£62,330	£172	99%	4	4	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Escape Ordinary at Ernie's Den	£63,382	£265	60%	4	5	3	£153	✅	❌	✅	Y / Y	⭐️ 5 (26)
Gooseberry Cottage, Lough Erne, Lisnaskea	£19,796	£104	52%	4	3	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Boathouse	£36,853	£146	68%	4	2	3	£86	❌	❌	❌	Y / Y	⭐️ 5 (19)
Garadice View Farmhouse	£22,493	£92	66%	4	2	2	£52	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
River Cottage, Inishclare Cottages	£42,188	£370	31%	4	4	2	£65	❌	❌	❌	Y / Y	⭐️ 5 (66)
Spacious holiday home close to stairway to heaven	£22,344	£133	43%	4	4	4	£46	❌	❌	❌	Y / Y	⭐️ 5 (7)
Bardon house NITB 4 bed self catering farm house	£29,888	£92	84%	4	1	4	£50	✅	❌	❌	Y / Y	⭐️ 4.6 (10)
Brackley Byre	£26,939	£86	82%	4	2	2	£60	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
The School House	£29,463	£182	42%	4	3	3	£65	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Beautiful Country Style Cottage - 4 Bed - Sleeps 8	£28,854	£100	76%	4	3	4	£77	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Lakeside dormer bungalow	£34,623	£116	81%	4	3	3	£86	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Corraglass House - close proximity to Cuilcagh	£28,815	£164	48%	4	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Lakeview Lodge, stunning house with private jetty	£41,565	£242	47%	4	4	2	£0	❌	✅	❌	Y / Y	⭐️ 4.8 (9)

Return Metrics

19.78% 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)	£14,614	£29,228	£43,842	£58,456	£73,070	£146,140	£438,422
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£228,000	£228,000	£228,000	£228,000	£228,000	£228,000	£228,000
Down Payment	£57,000	£57,000	£57,000	£57,000	£57,000	£57,000	£57,000
Property Appreciation	£8,550	£17,356	£26,427	£35,770	£45,393	£98,016	£406,769
Total Return	£308,164	£331,584	£355,269	£379,226	£403,463	£529,157	£1,130,192

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.78%

Cap Rate

11.87%

Return on Investment

35.15%

29 Nutfield Rd Lisnaskea, Northern Ireland, BT92 0LE

4 bed • 1.5 bath • 6 guests

Purchase Price

117

Airbnb Investor Score

£14,614

Annual Profit

11.9%

Cap Rate

19.8%

Cash on Cash

£51,477

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £118/night at 42% occupancy.Projected nightly rate is £167/night at 55% occupancy.

Occupancy Rate

Top 31% 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.

£32,329

Avg annual revenue

55%

Avg occupancy rate

£167

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

£45k

£65k

£14,614

Profit

Revenue

£51,477

Operating Expenses

£17,637

Operating Income

£33,839

Mortgage & Taxes

£19,225

Profit (Cash Flow)

£14,614

£73,851

Cash Investment

Down Payment

£57,000

Renos & Furnishing

£8,301

Closing Costs

£8,550

Total

£73,851

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.78%

Cap Rate

11.87%

Return on Investment

35.15%