BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Eldon St, , England,

4 bed • 2 bath • 10 guests • £147,000

BNB

Calc

Annual Revenue

£39,864

Profit (Cash Flow)

£13,556

Cap Rate

16.0%

Annual Revenue

£39,864

AirDNA projects £113/night at 56% occupancy ($23,128). Airbtics projects £138/night at 54% occupancy ($27,150). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, £152 rate per night.

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

Percentiles25%50%75%90%
Revenue£16,784£24,220£40,748£52,763
Occupancy40%51%72%82%
Nightly Rate£113£126£152£173

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
✔FREE Parking2✔Contractor&Family Friendly✔Netflix✔
£20,003
£119
46%
411£0❌❌✅Y / Y⭐️ 4.9 (28)
✔FREE Parking✔Contractor&Family Friendly✔Netflix✔
£17,545
£123
39%
411£0❌❌✅Y / Y⭐️ 4.9 (32)
Central Stylish 4 bedroom Contractor Family
£35,755
£143
67%
412£52❌❌❌Y / Y⭐️ 4.3 (24)
4 Bdrm 10 min walk to hospital
£33,265
£154
59%
413£0❌❌❌Y / N⭐️ 4.3 (19)
Freda House | Horizon Stays
£60,800
£227
73%
412£52❌❌❌Y / Y⭐️ 4.7 (8)
St Georges Sea view
£24,418
£113
59%
432£0❌❌✅Y / Y⭐️ 4.8 (101)
Stylish 4 bed apartment close to Hospital
£19,339
£105
48%
432£51❌❌❌Y / Y⭐️ 4.8 (63)
BayleafStay Seaham
£16,130
£116
36%
412£61❌❌❌Y / N⭐️ 4.3 (23)
Spacious & Modern Oasis, 4-Bed House, Sleeps 7
£39,176
£128
82%
422£62❌❌❌Y / Y⭐️ 4.7 (16)
4 Bed Cosy House
£38,118
£127
82%
421£0❌❌❌Y / Y⭐️ 4.8 (83)
Stunning 4-Bedroom, 2 Bathrooms in Sunderland
£42,555
£154
74%
422£83❌❌❌Y / Y⭐️ 4.5 (20)
Modern Interior Spacious Four Bedroom Apartment
£18,243
£97
47%
412£67❌❌❌Y / Y⭐️ 4.8 (40)
Hustlers inn apartment
£23,704
£125
52%
411£0❌❌✅Y / N⭐️ 4.7 (14)
Terrace View Home in South Shields, Sleeps 7
£23,380
£83
73%
412£61❌❌❌Y / Y⭐️ 4.5 (13)
Luke Stays - Welbeck Road
£24,706
£171
38%
412£61❌❌❌Y / Y⭐️ 4 (15)
City House 6min Stadium of Light
£12,836
£88
40%
421£0❌❌❌Y / Y⭐️ 4.8 (15)
4 beautiful bedroom house in Sunderland
£13,108
£116
31%
421£0❌❌❌Y / Y⭐️ 4.8 (23)
Short Stay Central Sunderland Accommodation Digs
£9,803
£87
30%
413£88❌❌❌Y / Y⭐️ 3 (2)
Entire 4br + cot + free street parking + garage
£26,787
£126
58%
411£0❌❌❌Y / Y⭐️ 4.2 (24)
City Centre / University Home from Home
£28,718
£125
63%
412£0❌❌❌Y / Y⭐️ 5 (6)
Free Parking Contractor House Spacious Central
£37,379
£129
76%
423£98❌❌❌Y / Y⭐️ 4.1 (11)
Apex Living NE - Carnegie House - 4 Bed House
£22,792
£156
40%
421£0❌❌✅Y / Y⭐️ 5 (14)
Beautiful Sea View, Whitburn, South Tyneside
£20,621
£313
18%
432£0❌❌❌Y / Y⭐️ 4.7 (37)
Perfect Location - City Centre/Uni Home
£20,059
£125
44%
412£0❌❌❌Y / Y⭐️ 5 (4)
Stylish & Modern City Centre/Uni Home from Home
£32,819
£125
72%
412£0❌❌❌Y / Y⭐️ 5 (4)
4 bedroom house spacious free parking, #1 location
£26,633
£152
48%
433£0❌❌❌Y / N⭐️ 4.2 (35)
Cheerful river view cottage, 3 bed, log fire
£38,839
£111
95%
423£61❌❌✅Y / Y⭐️ 4.8 (82)
Sunderland Top rated stays- Contractor & Family
£18,046
£84
59%
411£0❌❌❌Y / N⭐️ 0 (0)
Beachside Holiday House with Kitchen and Garden
£56,286
£334
46%
441£0❌❌✅Y / Y⭐️ 3.5 (2)
Fantastic 4 Bed for Contractors and Families
£13,388
£114
31%
412£47❌❌✅Y / Y⭐️ 5 (3)
Dwellcome Home Huge 4 King 6 Bed Bedroom Townhouse
£23,992
£164
40%
417£0❌❌✅Y / Y⭐️ 4 (2)
Spacious 4 bed city centre home with parking.
£16,370
£57
77%
423£31❌❌❌Y / Y⭐️ 4.3 (98)
Lovely 4-Bedroom apartment in Tyne and Wear
£24,165
£129
51%
412£0❌❌❌Y / N⭐️ 2 (1)
Modern and Spacious 4 BR home
£41,398
£166
68%
413£0❌❌❌Y / N⭐️ 0 (1)
Central Victorian Home 6 Bed Free Parking & WIFI
£28,132
£133
56%
423£77❌❌❌Y / Y⭐️ 4.5 (13)
4 bedroom home located in Jarrow- South Shields
£8,638
£131
18%
412£0❌❌❌N / N⭐️ 1 (1)
Retreat Sunderland
£41,373
£127
89%
422£0❌❌❌Y / Y⭐️ 0 (2)
a cheerful 4 bedroom home close to Newcastle
£38,058
£111
94%
432£0❌❌✅Y / Y⭐️ 4.8 (15)
Luke Stays - The Fossway
£12,739
£193
17%
411£71❌❌❌Y / Y⭐️ 5 (2)
Tyneside Home Away from Home
£21,730
£132
45%
412£0❌❌❌Y / N⭐️ 0 (0)

Return Metrics

31.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£13,556£27,112£40,668£54,225£67,781£135,563£406,689
Revenue Appreciation£0£0£0£0£0£0£0
Home Equity£1,444£2,977£4,605£6,333£8,168£19,185£117,600
Down Payment£29,400£29,400£29,400£29,400£29,400£29,400£29,400
Property Appreciation£4,410£8,952£13,630£18,449£23,413£50,555£209,807
Total Return£48,810£68,442£88,304£108,408£128,762£234,704£763,497

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.96%

Cap Rate

15.96%

Return on Investment

45.76%

property-location

Eldon St England

4 bed • 2 bath • 10 guests

187

Airbnb Investor Score

£13,556

Annual Profit

16.0%

Cap Rate

32.0%

Cash on Cash

£39,864

Annual Revenue

BNBCalc predicts this property will get $138 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

£26,796

Avg annual revenue

54%

Avg occupancy rate

£137

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

£45k

£60k

Sign up to see the data on 40 all comparables

£13,556

Profit

Revenue

£39,864

Operating Expenses

£16,392

Operating Income

£23,472

Mortgage & Taxes

£9,916

Profit (Cash Flow)

£13,556

£42,414

Cash Investment

Down Payment

£29,400

Renos & Furnishing

£8,604

Closing Costs

£4,410

Total

£42,414

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.96%

Cap Rate

15.96%

Profit (Cummulative)

£13,556

£1,444

£8,604

£4,410

£0

Total Gain

£19,410