BNBCalc Short Term Rental Rental Arbitrage Analysis 5 Oakfield Rd, Oakfield, Wales, NP44 3EY

2 bed • 1 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£39,468

Profit (Cash Flow)

£17,798

Cash on Cash Return

348.9%

Annual Revenue

£39,468

AirDNA projects £102/night at 70% occupancy ($26,083). Airbtics projects £121/night at 62% occupancy ($27,468). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, £142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,894	£28,177	£40,562	£50,744
Occupancy	49%	63%	76%	84%
Nightly Rate	£98	£120	£142	£160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clive's Place ☀️ - IDEAL Cottage for long stays	£47,506	£154	84%	2	2	2	£10	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Alpaca Luxury Lodges - Gardenfield Cabin	£56,761	£158	98%	2	2	2	£0	❌	✅	❌	N / Y	⭐️ 5 (117)
2 bed flat in Bassaleg, 10 min from Cardiff	£22,668	£96	61%	2	2	3	£40	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Twmbarlwm Luxury Retreat - Barnfields Cabin	£49,641	£161	84%	2	2	2	£0	❌	✅	❌	N / Y	⭐️ 5 (180)
A Superb Size Cottage By The Canal	£34,719	£108	87%	2	1	2	£40	❌	❌	✅	Y / N	⭐️ 4.9 (32)
A beautiful space in picturesque surroundings.	£24,035	£88	75%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (139)
Large 2 Bed City Maisonette	£22,785	£201	31%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Raphael Heights	£16,670	£130	35%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (37)
Beautiful cottage in the heart of Usk	£31,717	£140	62%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (146)
Modern 2 bedroom home with Castle views	£38,615	£160	66%	2	2	1	£0	❌	❌	✅	Y / N	⭐️ 5 (14)
Country cottage near Usk	£36,606	£182	54%	2	2	2	£51	❌	❌	✅	Y / Y	⭐️ 5 (56)
Perfectly located stylish 2 bed home with Parking	£23,541	£96	61%	2	3	2	£93	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Cozy cottage, spectacular views, Brecon Beacons	£26,159	£125	57%	2	4	2	£31	❌	❌	✅	N / Y	⭐️ 4.7 (61)
Barrwg, Rural self-catering cottage on farm	£27,423	£105	71%	2	2	5	£20	❌	❌	✅	Y / Y	⭐️ 5 (22)
Tregaron Cottage, Upper Cwmbran	£27,601	£96	77%	2	1	1	£29	❌	❌	✅	Y / Y	⭐️ 5 (113)
Very close to town, station and motorway	£20,943	£116	49%	2	1	1	£5	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Idyllic cottage in the Roman village of Caerleon	£27,691	£137	55%	2	1	2	£40	❌	❌	✅	Y / N	⭐️ 4.9 (96)
cottage in pontypool	£32,177	£108	80%	2	1	2	£20	❌	❌	❌	Y / N	⭐️ 4.8 (90)
Blackthorn Lodge (sauna, jacuzzi, wifi, play area)	£27,084	£151	49%	2	1	3	£0	❌	✅	❌	Y / Y	⭐️ 5 (48)
Hawthorn Lodge with Jacuzzi, sauna and play area	£35,564	£152	64%	2	1	3	£0	❌	✅	❌	Y / Y	⭐️ 4.8 (63)
The Hive	£35,869	£98	100%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 5 (30)
Cwmcarn Bunkhouse 2 private Rooms - sleeps x6	£30,034	£182	45%	2	2	1	£0	❌	❌	✅	N / N	⭐️ 5 (5)
Luxury Riverfront Apartment	£37,237	£138	72%	2	1	1	£46	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Luxury 2 Bedroom waterfront apartment with balcony	£39,397	£138	76%	2	1	1	£46	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Cosy Bungalow Near Canal	£18,602	£137	37%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Luxury two bedroomed apartment with balcony	£37,169	£129	76%	2	1	1	£51	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Serviced 2 Bed Apartment in Newport Near ICC Wales	£24,184	£136	48%	2	1	1	£10	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Beautiful victorian 2bd flat with garden	£14,755	£64	60%	2	1	2	£31	❌	✅	❌	Y / N	⭐️ 4.8 (252)
Upper Millennium by Tŷ SA - Free Parking	£20,420	£104	46%	2	2	1	£111	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Riverfront apartment Newport	£28,348	£99	76%	2	1	2	£31	❌	❌	✅	Y / Y	⭐️ 5 (132)
Forest Cottage	£23,709	£101	64%	2	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (242)
Hollybush Apartment, by Solace Stays	£25,711	£100	68%	2	1	2	£83	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
2 bed cottage - vg walking & mountain biking area.	£19,658	£79	67%	2	1	2	£15	❌	❌	✅	Y / N	⭐️ 4.9 (182)
Ty Pentref - Village House	£22,203	£103	59%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (44)
2 Bed House - Quick Drive to Brecon Beacons & more	£17,760	£86	52%	2	1	1	£55	❌	❌	❌	Y / Y	⭐️ 4 (7)
Raphael Retreat	£10,478	£80	36%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Forest Ride Retreat cottage at Cwmcarn Forest	£21,031	£62	90%	2	1	1	£60	❌	❌	✅	Y / Y	⭐️ 5 (49)
Flynn’s House	£16,628	£126	35%	2	2	1	£46	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Stylish 2 Bedroom - Church View 3 by Tŷ SA	£25,612	£100	64%	2	1	1	£106	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Fox Acre Lodge - Amazing Views	£23,586	£153	42%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

348.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£17,797	£35,595	£53,393	£71,191	£88,988	£177,977	£533,932
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£0	£0	£0	£0	£0	£0	£0
Property Appreciation	£0	£0	£0	£0	£0	£0	£0
Total Return	£17,797	£35,595	£53,393	£71,191	£88,988	£177,977	£533,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

348.91%

Payback Period Days

104

Return on Investment

348.91%

5 Oakfield Rd Oakfield, Wales, NP44 3EY

2 bed • 1 bath • 6 guests

Monthly Rent

£39,468

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £102/night at 70% occupancy.Projected nightly rate is £121/night at 62% 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.

£28,057

Avg annual revenue

62%

Avg occupancy rate

£121

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

£25k

£40k

£60k

£17,798

Profit

Revenue

£39,468

Operating Expenses

£14,770

Operating Income

£24,698

Net Effective Rent

£6,900

Profit (Cash Flow)

£17,798

£5,101

Cash Investment

Renos & Furnishing

£5,021

Setup Costs

£80

Total

£5,101

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

348.91%

Payback Period Days

104