BNBCalc Short Term Rental Investment Analysis 7 Brogaig, Staffin, Scotland, IV51 9JY

1 bed • 1 bath • 1 guests • £115,000

BNB

Calc

Annual Revenue

£51,010

Profit (Cash Flow)

£25,600

Cap Rate

29.0%

Annual Revenue

£51,010

AirDNA projects £145/night at 79% occupancy ($41,841). Airbtics projects £135/night at 80% occupancy ($39,310). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 88% occupancy rate, £159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£28,147	£37,357	£51,276	£67,542
Occupancy	75%	81%	88%	95%
Nightly Rate	£102	£126	£159	£193

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Seasound Chalet	£42,643	£153	76%	1	2	2	£31	❌	❌	❌	Y / Y	⭐️ 5 (159)
Annie’s Caravan	£21,709	£100	59%	1	2	1	£8	❌	❌	✅	N / Y	⭐️ 4.6 (127)
Staffin House Apartment 3	£32,919	£117	77%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (560)
Bealach Uige Bothy Luxury Modern Self Catering	£49,446	£157	86%	1	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (420)
Quiraing Cabin	£55,235	£197	76%	1	1	3	£15	❌	❌	❌	N / Y	⭐️ 5 (173)
Quirky cottage on Isle of Skye	£45,864	£147	85%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (57)
Burnbank Bothan	£30,903	£93	90%	1	1	2	£25	❌	❌	❌	N / Y	⭐️ 5 (237)
The Cowshed En-Suite Pods	£28,335	£125	62%	1	0	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (1320)
Wave Break Apartment (Self catering with wi-fi)	£38,637	£126	84%	1	1	3	£0	❌	❌	❌	N / Y	⭐️ 5 (125)
Storr View Glamping Pods	£15,258	£60	69%	1	1	2	£0	❌	❌	❌	N / N	⭐️ 4.8 (373)
Staffin House Apartment 4	£33,118	£116	78%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.8 (592)
Shepherd's Hut with views of the Old Man of Storr	£46,109	£130	97%	1	1	1	£10	❌	❌	❌	N / Y	⭐️ 4.9 (317)
Stay in 'Benny' the Campervan on The Isle of Skye!	£27,994	£81	94%	1	2	1	£0	❌	❌	❌	N / Y	⭐️ 4.8 (5)
Dun Mor Haven	£57,643	£185	85%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Flat 2 Keeper's Cottage by Interhome	£41,061	£170	66%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 0 (2)
The Cowshed - Big En-Suite Pod	£35,417	£126	77%	1	0	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Island Coorie	£41,078	£139	81%	1	2	3	£0	❌	❌	❌	N / N	⭐️ 5 (23)
Running Water Wigwam (En-Suite 1)	£28,978	£94	84%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.7 (243)
Monkstadt No 6 -Jessie's Hideaway	£59,784	£221	74%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
The Lodge Culnacnoc	£33,333	£96	95%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
The Croft Chalet Pods Skye - pod 5 (Ascrib)	£41,674	£154	74%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Bothy-1 bed tiny house/pod-Flodigarry	£34,922	£102	94%	1	1	2	£0	❌	❌	✅	N / Y	⭐️ 5 (169)
Monkstadt No 8 - McEachann's Hideout	£64,395	£226	78%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Isle of Skye, Uig Bay Luxury self/c shepherd hut.	£43,201	£119	99%	1	2	3	£0	❌	❌	❌	N / Y	⭐️ 5 (209)
Chapel House	£28,024	£97	78%	1	1	3	£71	❌	❌	❌	N / Y	⭐️ 4.8 (148)
Glenview garden studio	£53,663	£161	91%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (63)
Skye Hut	£29,474	£82	98%	1	1	3	£0	❌	❌	❌	N / Y	⭐️ 5 (313)
Running Water Wigwam (En-Suite 2)	£31,048	£105	81%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (353)
The Croft Chalet Pods Skye - pod 4 (Crinan)	£45,306	£159	78%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (77)
North Skye Pods - 'Oronsay'	£38,531	£106	99%	1	1	3	£31	❌	❌	❌	Y / Y	⭐️ 5 (177)
Flodigarry Pods (Peigi)	£32,551	£129	69%	1	1	1	£0	❌	❌	✅	N / Y	⭐️ 5 (84)
Traditional Thatched Cottage	£35,178	£103	93%	1	1	3	£20	❌	❌	✅	Y / Y	⭐️ 4.9 (249)
Suite 2 at The Bridge	£26,466	£110	66%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (133)
Cosy 1 bedroom apartment	£43,402	£185	64%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (1)
The Croft Chalet Pods Skye - pod 6 (Staffa)	£49,372	£159	85%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Flora's Cliff View	£35,533	£182	53%	1	1	3	£20	❌	❌	❌	Y / Y	⭐️ 5 (112)
Monkstadt No 9 - Pretenders Escape	£63,900	£203	86%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Allt Yelkie Pod Aon	£57,318	£193	81%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 4.9 (21)
Flodigarry Pods (Mairead)	£32,175	£100	88%	1	1	1	£0	❌	❌	✅	N / Y	⭐️ 5 (220)
Unique Thatched Cottage 1/2 of 12.	£29,963	£103	79%	1	1	3	£20	❌	❌	✅	Y / Y	⭐️ 4.8 (242)

Return Metrics

85.69% 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)	£25,600	£51,200	£76,800	£102,400	£128,000	£256,001	£768,004
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£1,129	£2,329	£3,602	£4,954	£6,389	£15,009	£92,000
Down Payment	£23,000	£23,000	£23,000	£23,000	£23,000	£23,000	£23,000
Property Appreciation	£3,450	£7,003	£10,663	£14,433	£18,316	£39,550	£164,135
Total Return	£53,179	£83,533	£114,066	£144,788	£175,707	£333,561	£1,047,139

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

85.69%

Cap Rate

29%

Return on Investment

101.02%

7 Brogaig Staffin, Scotland, IV51 9JY

1 bed • 1 bath • 1 guests

Purchase Price

448

Airbnb Investor Score

£25,600

Annual Profit

29.0%

Cap Rate

85.7%

Cash on Cash

£51,010

Annual Revenue

BNBCalc predicts this property will get $135 per night with 80% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

£39,538

Avg annual revenue

80%

Avg occupancy rate

£135

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

£15k

£30k

£45k

£65k

£25,600

Profit

Revenue

£51,010

Operating Expenses

£17,652

Operating Income

£33,358

Mortgage & Taxes

£7,758

Profit (Cash Flow)

£25,600

£29,874

Cash Investment

Down Payment

£23,000

Renos & Furnishing

£3,424

Closing Costs

£3,450

Total

£29,874

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

85.69%

Cap Rate

29%

Return on Investment

101.02%