BNBCalc Short Term Rental Investment Analysis Cardiff Rd, , Wales,

2 bed • 1 bath • 1 guests • £400,000

BNB

Calc

Annual Revenue

£20,824

Profit (Cash Flow)

-£19,110

Cap Rate

2.0%

Annual Revenue

£20,824

AirDNA projects £94/night at 49% occupancy ($16,751). Airbtics projects £106/night at 54% occupancy ($20,823). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, £106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£12,956	£21,721	£31,603	£37,474
Occupancy	38%	58%	69%	74%
Nightly Rate	£91	£99	£121	£133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful victorian 2bd flat with garden	£15,094	£58	68%	2	1	2	£28	❌	❌	❌	Y / N	⭐️ 5 (261)
Perfectly located stylish 2 bed home with Parking	£23,668	£94	64%	2	2.5	2	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
2 bed flat in Bassaleg, 10 min from Cardiff	£18,308	£93	51%	2	1.5	3	£37	❌	❌	❌	Y / Y	⭐️ 5 (37)
Serviced 2 Bed Apartment in Newport Near ICC Wales	£15,182	£120	34%	2	1	1	£10	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Very close to town, station and motorway	£20,276	£108	51%	2	1	1	£4	❌	❌	✅	Y / Y	⭐️ 5 (153)
Riverside luxury 2 bed apartment with balcony	£28,629	£118	63%	2	1	1	£47	❌	❌	❌	Y / Y	⭐️ 5 (102)
Luxury Riverfront Apartment	£35,657	£129	74%	2	1	1	£43	❌	❌	❌	Y / Y	⭐️ 5 (51)
Luxury 2 Bedroom waterfront apartment with balcony	£33,858	£129	70%	2	1	1	£43	❌	❌	❌	Y / Y	⭐️ 5 (107)
Riverfront apartment Newport	£27,496	£91	80%	2	1	2	£28	❌	❌	✅	Y / Y	⭐️ 5 (160)
Hollybush Apartment, by Solace Stays	£25,163	£94	70%	2	1	2	£77	❌	❌	❌	Y / Y	⭐️ 5 (44)
Stylish 2 Bedroom - Church View 3 by Tŷ SA	£25,506	£90	71%	2	1	1	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Raphael Retreat	£9,767	£74	36%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Bridge House - Parking - WIFI	£16,009	£103	38%	2	1	1	£100	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Cosy Bungalow Near Canal	£18,277	£128	39%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (90)
2 bedroom home from home	£21,246	£76	76%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Bramante Heights	£9,686	£70	38%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Raphael Heights	£16,399	£132	34%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Corpa Heights	£9,647	£82	32%	2	1	2	£0	❌	❌	❌	Y / N	⭐️ 4.6 (31)
Cosy 2 Bedroom Flat-Newport (F2)	£17,358	£88	51%	2	1	2	£38	❌	❌	❌	Y / Y	⭐️ 0 (2)
Upper Millennium by Tŷ SA - Free Parking	£19,034	£97	46%	2	2	1	£103	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Clayton Street by Tŷ SA	£34,683	£189	48%	2	1	1	£103	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Perfect Welsh Oasis	£12,411	£99	32%	2	2	2	£38	❌	❌	❌	Y / Y	⭐️ 5 (9)
Beautiful coach house	£22,791	£99	63%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (39)
Alicia's House by Tŷ SA	£20,941	£111	46%	2	1	1	£103	❌	❌	❌	Y / Y	⭐️ 0 (2)
Handpost Mews	£10,874	£96	31%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 4.4 (8)
Clarence Lodge	£22,517	£78	79%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.4 (15)
2 bedroom house- sleeps 4	£25,882	£124	55%	2	1	2	£37	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Apartment in City Centre	£20,892	£79	69%	2	1	2	£81	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Brewery Loft	£24,604	£100	65%	2	1	2	£67	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Cohost Partners \| Stylish 2BR Home w/ Free Parking	£40,643	£141	75%	2	1	1	£97	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Upscale 2-Bed & Bath Flat in Newport	£25,959	£99	68%	2	2	1	£56	❌	❌	❌	Y / Y	⭐️ 4.3 (4)
Sleeps 6 - Argosy Way by Tŷ SA	£25,778	£109	63%	2	1	1	£103	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Clarence Retreat	£25,488	£112	62%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 2.5 (4)
Barrack Hill View by Tŷ SA	£31,614	£129	66%	2	1	2	£105	❌	❌	❌	Y / Y	⭐️ 5 (1)
50%OFFmonthStayRelocators	£41,935	£162	70%	2	1	7	£63	❌	❌	❌	Y / N	⭐️ 0 (0)
Newly Renovated 2-Bed Home in Newport	£24,962	£99	69%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cosy cabin	£8,893	£44	55%	2	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (110)

Return Metrics

-19.76% 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)	-£19,109	-£38,219	-£57,328	-£76,438	-£95,547	-£191,095	-£573,286
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£320,000	£320,000	£320,000	£320,000	£320,000	£320,000	£320,000
Down Payment	£80,000	£80,000	£80,000	£80,000	£80,000	£80,000	£80,000
Property Appreciation	£12,000	£24,360	£37,090	£50,203	£63,709	£137,566	£570,904
Total Return	£392,890	£386,140	£379,762	£373,765	£368,161	£346,471	£397,618

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.76%

Cap Rate

1.96%

Return on Investment

-3.28%

Cardiff Rd Wales

2 bed • 1 bath • 1 guests

Purchase Price

-78

Airbnb Investor Score

-£19,109

Annual Profit

2.0%

Cap Rate

-19.8%

Cash on Cash

£20,824

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £94/night at 49% occupancy.Projected nightly rate is £106/night at 54% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£21,623

Avg annual revenue

54%

Avg occupancy rate

£106

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

£5k

£20k

£30k

£45k

-£19,110

Profit

Revenue

£20,824

Operating Expenses

£12,951

Operating Income

£7,873

Mortgage & Taxes

£26,983

Profit (Cash Flow)

-£19,110

£96,680

Cash Investment

Down Payment

£80,000

Renos & Furnishing

£4,680

Closing Costs

£12,000

Total

£96,680

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.76%

Cap Rate

1.96%

Return on Investment

-3.28%