BNBCalc Short Term Rental Investment Analysis Hanover St, , England, NE1 3AB

2 bed • 1 bath • 4 guests • £100,000

BNB

Calc

Report by:

tomwoodhouse@ymail.com

Annual Revenue

£29,139

Profit (Cash Flow)

£12,749

Cap Rate

21.4%

Annual Revenue

£29,139

AirDNA projects £153/night at 60% occupancy ($33,466). Airbtics projects £131/night at 61% occupancy ($29,139). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, £131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£16,231	£27,826	£44,566	£54,635
Occupancy	45%	66%	78%	84%
Nightly Rate	£95	£112	£153	£173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Quayside views 2bedroom	£17,349	£144	33%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.3 (37)
Beautiful apartment on Newcastle quayside	£20,996	£91	61%	2	1	4	£48	❌	❌	❌	N / N	⭐️ 5 (9)
City Centre Executive Apartment	£26,121	£89	80%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Quayside Loft	£21,963	£111	53%	2	2	3	£57	❌	❌	❌	N / Y	⭐️ 5 (13)
Oakstays - Grainger Gem	£25,102	£95	72%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Spacious 2BR in the vibrant city centre	£20,919	£136	42%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4 (70)
Quayside Lofts, Newcastle Upon Tyne	£31,162	£110	73%	2	2	2	£67	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Boutique 2Bed Penthouse with Parking	£31,157	£87	93%	2	2	2	£57	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Newcastle Quayside Apartment	£23,597	£79	82%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (398)
City Centre Chic Apartment	£14,403	£139	25%	2	1	2	£49	❌	❌	❌	N / N	⭐️ 4 (4)
Modern Quayside Apartment	£24,958	£83	82%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (556)
Princes Wharf, Stylish 2 Bed City Centre Apartment	£45,845	£173	71%	2	1	2	£57	❌	❌	❌	Y / Y	⭐️ 5 (173)
City Centre Cozy Home (2 Bedrooms)	£21,177	£187	29%	2	1.5	1	£71	❌	❌	❌	Y / Y	⭐️ 4.5 (188)
2 Bedroom City Centre Serviced Apartment, Sleeps 6	£23,428	£94	66%	2	1	2	£36	❌	❌	✅	Y / Y	⭐️ 4.5 (127)
Oakstays Central Gem	£19,231	£105	50%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4 (22)
City Centre Luxury Newcastle apartment	£35,280	£163	58%	2	1	2	£48	❌	❌	✅	Y / Y	⭐️ 4.3 (102)
The Queen Street Bunkhouse	£39,548	£430	25%	2	2	2	£171	❌	❌	✅	Y / N	⭐️ 5 (27)
City Centre Prestigious Apartment	£29,288	£110	73%	2	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Stylish City Apartment (Sleeps 6)	£38,293	£152	67%	2	2	2	£67	❌	❌	❌	Y / Y	⭐️ 5 (64)
Stylish apartment in the heart of Newcastle centre	£34,167	£109	84%	2	2	2	£48	❌	❌	❌	Y / Y	⭐️ 4.5 (144)
Charltons Bonds Apartments 2A - By Week2Week	£49,351	£155	85%	2	2	3	£115	❌	❌	❌	Y / Y	⭐️ 5 (3)
2 Bedroom Apartment w Free Parking in City Centre	£19,507	£57	87%	2	2	1	£71	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Newcastle City centre apartment	£14,604	£69	58%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.1 (11)
All Saints Apartments 705 - By Week2Week	£50,269	£144	93%	2	2	3	£114	❌	❌	❌	Y / Y	⭐️ 5 (5)
City Centre Grand Home (2 Bedrooms)	£11,234	£110	28%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
City Centre Apartment 2	£28,248	£93	83%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Properties Unique \| Grainger	£35,219	£112	82%	2	2	1	£119	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Modern Two Bed Apartment	£10,384	£105	27%	2	2	1	£0	❌	❌	❌	N / N	⭐️ 5 (16)
Properties Unique \| The Close	£28,748	£108	66%	2	1	1	£90	❌	❌	❌	Y / Y	⭐️ 5 (13)
2 bed maisonette great location	£30,037	£178	46%	2	1	2	£0	❌	❌	✅	Y / N	⭐️ 0 (0)
Crown Apartments 3B - By Week2Week	£44,741	£159	77%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Queen Street Quayside Apartment: NE1 Grade2 Listed	£27,847	£206	37%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Charltons Bonds Apartments 2B - By Week2Week	£35,066	£150	62%	2	2	3	£114	❌	❌	❌	Y / Y	⭐️ 0 (2)
Charltons Bonds Apartments 2C - By Week2Week	£49,150	£165	78%	2	2	3	£114	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stunning Luxury Apartment 5 min from Centre	£37,521	£129	74%	2	2	2	£48	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Midas city centre	£13,604	£113	33%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Stephenson Sleepers Apartments - By Week2Week	£21,093	£135	40%	2	2	3	£114	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Properties Unique \| The Tyne	£24,369	£118	52%	2	2	1	£114	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Newcastle Central \| 2 BED \| Long-stay Discounts	£40,203	£157	68%	2	1	7	£62	❌	❌	❌	Y / Y	⭐️ 4.4 (30)
Grade II listed Apartmentment on Quayside NE1	£27,465	£95	77%	2	1	2	£19	❌	❌	❌	Y / N	⭐️ 4.5 (34)

Return Metrics

90.82% 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)	£12,749	£25,498	£38,247	£50,996	£63,746	£127,492	£382,477
Revenue Appreciation	£874	£1,774	£2,702	£3,657	£4,641	£10,021	£41,589
Home Equity	£89,999	£89,999	£89,999	£89,999	£89,999	£89,999	£89,999
Down Payment	£10,000	£10,000	£10,000	£10,000	£10,000	£10,000	£10,000
Property Appreciation	£4,000	£8,160	£12,486	£16,985	£21,665	£48,024	£224,339
Total Return	£117,623	£135,433	£153,436	£171,640	£190,052	£285,538	£748,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

90.82%

Cap Rate

21.41%

Return on Investment

126.66%

Hanover St England, NE1 3AB

2 bed • 1 bath • 4 guests

Purchase Price

Inquire about this property

Contact

382

Airbnb Investor Score

£12,749

Annual Profit

21.4%

Cap Rate

90.8%

Cash on Cash

£29,139

Annual Revenue

BNBCalc predicts this property will get $131 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

£28,566

Avg annual revenue

61%

Avg occupancy rate

£131

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

£35k

£50k

£12,749

Profit

Revenue

£29,139

Operating Expenses

£7,724

Operating Income

£21,416

Mortgage & Taxes

£8,666

Profit (Cash Flow)

£12,749

£15,000

Cash Investment

Down Payment

£10,000

Renos & Furnishing

£3,000

Closing Costs

£2,000

Total

£15,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

90.82%

Cap Rate

21.41%

Return on Investment

126.66%