BNBCalc Short Term Rental Investment Analysis High St, Morfa Borth, Wales,

1 bed • 1 bath • 2 guests • £110,000

BNB

Calc

Annual Revenue

£25,767

Profit (Cash Flow)

£4,686

Cap Rate

11.0%

Annual Revenue

£25,767

AirDNA projects £151/night at 61% occupancy ($33,752). Airbtics projects £98/night at 72% occupancy ($25,766). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, £98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,245	£26,344	£34,056	£44,013
Occupancy	60%	76%	83%	93%
Nightly Rate	£78	£93	£110	£126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Little Cottage, Borth	£24,098	£69	96%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Modern Apartment with Amazing Sea Views	£20,377	£67	83%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (158)
Cottage in Dol-y-bont, near Borth and Aberystwyth	£21,947	£77	78%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (107)
Cosy Shepherd's Hut	£13,705	£81	46%	1	1.5	1	£0	❌	❌	❌	N / N	⭐️ 5 (78)
Idyllic, Luxurious Seaside Flat for 4.	£24,945	£74	91%	1	1	1	£29	❌	❌	✅	N / Y	⭐️ 5 (77)
Hill Top A quirky holiday home Min 2 Nights	£10,482	£57	50%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
1 bedroom luxury seaside, self contained annex	£19,961	£81	67%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Bedwen - UKC3451 (UKC3451)	£8,292	£126	18%	1	1	1	£0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Country Cabin for two	£17,101	£54	85%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 5 (104)
Pebble Cottage - with Free Beach Car Park Permit!	£31,811	£93	93%	1	1	2	£0	❌	❌	✅	N / Y	⭐️ 5 (259)
Entire flat central Aberystwyth location	£25,472	£86	81%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 5 (353)
Central seafront apartment- stunning sea views	£39,838	£131	83%	1	1	2	£0	❌	❌	✅	N / Y	⭐️ 5 (129)
Ar Lan Y Mor Seafront Apartment WIFI &NETFLIX	£38,935	£131	78%	1	1	1	£33	❌	❌	❌	N / Y	⭐️ 5 (91)
No 31 Promenade	£27,189	£115	64%	1	1	1	£10	❌	❌	✅	N / Y	⭐️ 5 (30)
Caban Morwyn Y Môr (Sea maiden cabin)	£29,100	£103	77%	1	1	2	£0	❌	✅	❌	N / N	⭐️ 5 (268)
Fabulous Sea View Apartment	£21,020	£96	60%	1	1	3	£0	❌	❌	❌	N / Y	⭐️ 5 (31)
Mousehole \| Aberdovey \| 1 Bedroom \| Sleeps 2	£19,841	£84	63%	1	1	3	£29	❌	❌	✅	Y / Y	⭐️ 5 (54)
Ground Floor Sea View Apartment	£26,647	£106	69%	1	1	3	£0	❌	❌	✅	N / Y	⭐️ 4.5 (17)
THE UPPER DECK sea view apartment Aberdovey	£33,447	£94	97%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (69)
Aberdyfi Caravan.	£17,870	£60	82%	1	1.5	2	£0	❌	❌	✅	N / Y	⭐️ 5 (248)
Flat 2,Gelli Gaer,Aberystwyth	£22,132	£81	74%	1	1	2	£5	❌	❌	❌	N / Y	⭐️ 5 (17)
Stunning Seafront Apartment.	£25,063	£72	93%	1	1	2	£43	❌	❌	❌	Y / Y	⭐️ 5 (85)
Pier View Sea View Apartment Aberystwyth	£20,943	£110	52%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Beautiful Seafront 1 bedroomed apartment	£18,813	£117	44%	1	1	1	£0	❌	❌	✅	N / Y	⭐️ 4.8 (48)
Apartment 2, Aberystwyth Town Centre	£25,786	£93	76%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Beautiful 1 bed apartment in heart of Aberystwyth	£32,132	£106	82%	1	1	3	£23	❌	❌	❌	Y / Y	⭐️ 5 (79)
2,Plas Morolwg,Sea View Flat	£33,478	£112	82%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (52)
Luxury Earth-Covered Pod (1 Bed)	£53,516	£292	50%	1	1	3	£0	❌	✅	✅	Y / Y	⭐️ 5 (15)
Relaxing break near the Ceredigion coastal path	£17,197	£60	77%	1	1	2	£23	❌	❌	❌	Y / Y	⭐️ 5 (200)
The Nook for West Wales weekends (+ EV charger)	£30,183	£83	99%	1	1	2	£14	❌	❌	❌	N / Y	⭐️ 5 (30)
The Slipway \| Aberdovey \| 1 bedroom \| Sleeps 2	£20,627	£93	60%	1	1	3	£19	❌	❌	✅	N / N	⭐️ 5 (6)
Aberystwyth Seafront Bliss	£33,743	£105	88%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (75)
Starling View - Flat 4	£30,177	£121	68%	1	1	1	£5	❌	❌	❌	N / Y	⭐️ 4.5 (43)
Apartment 4, 1 Laura Place	£29,622	£137	59%	1	1	2	£0	❌	❌	✅	N / Y	⭐️ 5 (64)
Charming Cottage Eglwysfach	£16,520	£70	59%	1	1	2	£37	❌	❌	✅	Y / Y	⭐️ 5 (19)
Ocean View Luxury Apartment - Sleeps 2	£32,634	£98	91%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (141)
Dog friendly self-contained studio	£22,597	£78	75%	1	1	3	£57	❌	❌	✅	N / Y	⭐️ 5 (11)
Sunny View	£33,389	£103	89%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (157)
Modern,cosy & comfortable apartment.Beach 100m.	£15,293	£95	44%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Apartment 4, Plas Morolwg, Aberystwyth	£30,609	£115	73%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (42)

Return Metrics

16.44% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£4,686	£9,372	£14,058	£18,744	£23,430	£46,860	£140,582
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£88,000	£88,000	£88,000	£88,000	£88,000	£88,000	£88,000
Down Payment	£22,000	£22,000	£22,000	£22,000	£22,000	£22,000	£22,000
Property Appreciation	£3,300	£6,699	£10,199	£13,805	£17,520	£37,830	£156,998
Total Return	£117,986	£126,071	£134,258	£142,550	£150,950	£194,691	£407,581

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.44%

Cap Rate

11%

Return on Investment

31.8%

High St Morfa Borth, Wales

1 bed • 1 bath • 2 guests

Purchase Price

100

Airbnb Investor Score

£4,686

Annual Profit

11.0%

Cap Rate

16.4%

Cash on Cash

£25,767

Annual Revenue

BNBCalc predicts this property will get $98 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% 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.

£25,413

Avg annual revenue

72%

Avg occupancy rate

£98

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

£25k

£40k

£55k

£4,686

Profit

Revenue

£25,767

Operating Expenses

£13,660

Operating Income

£12,106

Mortgage & Taxes

£7,420

Profit (Cash Flow)

£4,686

£28,503

Cash Investment

Down Payment

£22,000

Renos & Furnishing

£3,203

Closing Costs

£3,300

Total

£28,503

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.44%

Cap Rate

11%

Return on Investment

31.8%