BNBCalc Short Term Rental Investment Analysis Dunoon - Gourock, , Scotland,

2 bed • 1 bath • 1 guests • $140,000

BNB

Calc

Annual Revenue

$65,382

Profit (Cash Flow)

$33,759

Cap Rate

30.9%

Annual Revenue

$65,382

AirDNA projects $96/night at 59% occupancy ($20,687). Airbtics projects $168/night at 61% occupancy ($37,430). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $221 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,041	$33,969	$66,777	$85,555
Occupancy	41%	62%	81%	89%
Nightly Rate	$117	$147	$221	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loch View Lodge - sea views, picturesque setting	$48,956	$352	38%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Apartment Seaview Dunoon	$22,544	$96	64%	2	1	3	$13	❌	❌	❌	Y / Y	⭐️ 5 (55)
Lovely Apartment with Breathtaking Clyde Views	$31,623	$105	81%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (89)
Kimberley Apartment, waterfront, sea views	$44,539	$283	43%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
The Clyde Hub	$26,811	$149	46%	2	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (102)
A Shore Stay	$27,921	$145	50%	2	1	1	$63	❌	❌	✅	Y / Y	⭐️ 5 (80)
Tara Cottage	$24,459	$146	42%	2	1	2	$63	❌	❌	❌	Y / N	⭐️ 5 (16)
Breacan Lodge, beautiful sea & hill views,	$33,994	$216	43%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Hazel Bank Holiday Apartment	$35,751	$296	33%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Freeland Cottage, cosy wood burner fire	$26,001	$192	37%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Alexandria Apartment	$34,631	$249	38%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
upper apartment, edward street	$35,405	$106	89%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 5 (245)
Spacious cottage with stunning loch views	$30,491	$113	73%	2	1	2	$50	❌	❌	❌	Y / N	⭐️ 5 (60)
Amber Lodge in Hunters Quay, pet friendly	$31,959	$236	37%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (6)
Glen Oirig, coastal, sea views	$42,735	$278	42%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Coorie Cabin, Cosy Scottish Cabin, stunning views	$40,636	$149	73%	2	1	3	$63	✅	❌	✅	Y / Y	⭐️ 5 (80)
Amazing loch views from cheerful 2 bed cabin	$32,983	$137	63%	2	1	2	$63	✅	❌	✅	Y / Y	⭐️ 5 (58)
‘Bonnie Lodge’ stunning Loch & mountain views	$35,543	$151	62%	2	1	2	$63	✅	❌	✅	Y / N	⭐️ 5 (44)
Cherry tree Lodge	$44,382	$154	78%	2	1	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (32)
Whisky Whispers Hunters Quay	$70,761	$239	79%	2	2	4	$89	✅	✅	✅	N / Y	⭐️ 5 (32)
Luxurious mountain retreat lodge Hunters Quay	$57,676	$168	92%	2	1	3	$75	✅	❌	✅	N / Y	⭐️ 5 (71)
Gourock Home	$37,693	$123	81%	2	1	2	$51	✅	✅	❌	N / Y	⭐️ 5 (33)
Waverley Apartments - Crow's Nest, Gourock	$38,453	$119	87%	2	1	2	$57	❌	❌	✅	Y / Y	⭐️ 5 (32)
Entire cottage, west Bay Dunoon	$29,060	$104	75%	2	1	2	$47	❌	❌	✅	N / Y	⭐️ 5 (99)
Kilcreggan cottage with a spectacular view	$29,818	$151	53%	2	1	3	$44	❌	❌	✅	Y / Y	⭐️ 5 (66)
Comfortable flat with fabulous views of Loch Long	$38,079	$119	86%	2	1	2	$57	❌	❌	✅	Y / Y	⭐️ 5 (172)
Dolphin Run - Fully Refurbished - Luxury Lodge	$29,303	$140	56%	2	1	3	$69	❌	❌	✅	N / Y	⭐️ 5 (53)
The Coach House at Otterburn	$69,540	$190	100%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
"Doon the Toon" Dunoon	$23,124	$117	54%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (37)
The Annex, Kilbride Farmhouse	$22,267	$156	39%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Saint Johns View	$40,385	$107	100%	2	1	3	$44	❌	❌	❌	Y / Y	⭐️ 5 (103)
Welcome to St Helena’s Dunoon, a traditional villa	$21,174	$140	40%	2	1.5	1	$63	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
The Cove Apartment	$25,832	$87	76%	2	1	2	$113	❌	❌	✅	N / N	⭐️ 4 (11)
Lovely 2 Bedroom with Fantastic Riverside Views.	$32,625	$99	89%	2	1	3	$44	❌	❌	✅	Y / Y	⭐️ 5 (42)
Waverley Apartments - The Wheelhouse, Gourock	$40,055	$118	91%	2	2	2	$51	❌	❌	✅	Y / Y	⭐️ 5 (14)
Jameswood Villa Flat 1, a warm, welcoming retreat	$42,164	$144	80%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Gourock Caravan Hire 5 Berth Carlton	$29,042	$96	82%	2	1.5	3	$25	✅	❌	✅	N / N	⭐️ 5 (101)

Return Metrics

87.79% 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)	$33,758	$67,517	$101,276	$135,034	$168,793	$337,586	$1,012,760
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Down Payment	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$177,958	$216,043	$254,257	$292,605	$331,091	$525,734	$1,352,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.79%

Cap Rate

30.85%

Return on Investment

102.29%

Dunoon - Gourock Scotland

2 bed • 1 bath • 1 guests

Purchase Price

471

Airbnb Investor Score

$33,758

Annual Profit

30.9%

Cap Rate

87.8%

Cash on Cash

$65,382

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $96/night at 59% occupancy.Projected nightly rate is $168/night at 61% 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.

$34,404

Avg annual revenue

61%

Avg occupancy rate

$168

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

$35k

$50k

$70k

$33,759

Profit

Revenue

$65,382

Operating Expenses

$22,180

Operating Income

$43,203

Mortgage & Taxes

$9,444

Profit (Cash Flow)

$33,759

$38,450

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$6,250

Closing Costs

$4,200

Total

$38,450

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

87.79%

Cap Rate

30.85%

Return on Investment

102.29%