BNBCalc Short Term Rental Investment Analysis Little Preston St, Brighton and Hove, England,

2 bed • 1 bath • 2 guests • £1,800

BNB

Calc

Annual Revenue

£39,336

Profit (Cash Flow)

£23,229

Cap Rate

1297.3%

Annual Revenue

£39,336

AirDNA projects £197/night at 57% occupancy ($41,031). Airbtics projects £167/night at 59% occupancy ($35,963). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, £192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£23,343	£35,900	£50,945	£64,970
Occupancy	50%	62%	70%	76%
Nightly Rate	£125	£154	£192	£225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Right On : Bright On Apartment 1F \| By My Getaways	£24,166	£126	46%	2	2	1	£178	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Short Walk to i360 and Beach 5* Condo with Patio	£25,689	£97	68%	2	1	3	£120	❌	❌	❌	Y / Y	⭐️ 5 (49)
Monopoly Breeze House \| Perfect Location!	£47,162	£220	57%	2	1	1	£65	❌	❌	❌	Y / Y	⭐️ 5 (27)
Southern View \| By My Getaways	£42,179	£184	60%	2	2	1	£89	❌	❌	❌	Y / Y	⭐️ 5 (47)
Beautiful spacious cottage by the sea with parking	£40,143	£143	75%	2	1.5	2	£73	❌	❌	❌	Y / Y	⭐️ 5 (251)
A Stones Throw \| By My Getaways	£25,078	£124	50%	2	2	1	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Sea view - 2 bedroom - West Pier - Brighton Beach	£35,582	£118	81%	2	2	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (209)
Beautiful central house with drive and EV point!	£53,751	£184	80%	2	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (227)
Clarence House	£41,475	£213	51%	2	1	2	£50	❌	❌	✅	Y / Y	⭐️ 0 (2)
The Courtyard - Central Brighton, close to beach	£39,145	£150	69%	2	1	2	£86	❌	❌	✅	Y / Y	⭐️ 5 (84)
Finest Retreats \| Brighton House	£77,287	£289	73%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Comfy ~ 5* Location ~ Few Steps from BA i360	£42,230	£166	64%	2	1	2	£105	❌	❌	❌	Y / Y	⭐️ 4.3 (29)
Luxury - Central - Sea Front - Balcony	£44,861	£157	73%	2	1	1	£90	❌	❌	✅	Y / Y	⭐️ 4.9 (477)
Beautiful cottage in central Brighton	£33,505	£140	62%	2	1	1	£108	❌	❌	✅	Y / Y	⭐️ 5 (116)
Southern View 2 \| By My Getaways	£37,814	£160	61%	2	1	1	£89	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
West Pier Sea View apartment	£32,142	£114	73%	2	2	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (169)
Central location 2 bedroom property near the beach	£33,834	£120	76%	2	1	2	£32	❌	❌	✅	Y / Y	⭐️ 5 (112)
Home away from home- 2 kingbed, sea-view & balcony	£31,079	£168	50%	2	1	3	£75	❌	❌	✅	Y / Y	⭐️ 5 (180)
stylish flat in central Brighton	£37,299	£182	56%	2	2	1	£0	❌	❌	✅	Y / N	⭐️ 5 (19)
Beach near Location 2BR w Balcony \| By My Getaways	£27,252	£117	57%	2	1	1	£90	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Super Central 2Bed 2Bath Flat	£24,860	£200	33%	2	2	2	£80	❌	❌	❌	Y / Y	⭐️ 5 (30)
Quirky attic home with balcony & sea views!	£16,613	£73	62%	2	1	2	£5	❌	❌	✅	Y / N	⭐️ 4 (19)
Prime Brighton Location: Cosy 2BR \| By My Getaways	£37,291	£191	50%	2	1	2	£99	❌	❌	❌	Y / Y	⭐️ 4.3 (26)
Cosy home away from home.	£31,215	£134	62%	2	1.5	2	£50	❌	❌	❌	N / Y	⭐️ 5 (38)
2 bed - Central location - sea view, large balcony	£40,484	£203	54%	2	1	3	£50	❌	❌	✅	Y / Y	⭐️ 5 (11)
Stylish Modern Fishermans Cottage Central Brighton	£26,719	£142	49%	2	2	1	£50	❌	❌	❌	Y / Y	⭐️ 5 (156)
The Morris 2 Bed Luxury flat in great location	£33,288	£139	62%	2	1	1	£75	❌	❌	❌	Y / Y	⭐️ 5 (44)
Modern & Central, Perfect Beach Getaway- 2min Walk	£33,694	£144	64%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (265)
Castle Street Central Brighton House 5 Min to i360	£64,130	£254	68%	2	1.5	1	£55	❌	❌	❌	Y / Y	⭐️ 5 (145)
Right On : Bright On Apartment 1A by My Getaways	£46,511	£269	45%	2	1	1	£89	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Calming mews house with parking, beach and patio	£50,920	£168	81%	2	2	2	£50	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
The Brighton And Hove Retreat - Modern 2BDR Flat	£22,461	£81	70%	2	1	3	£95	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
The Mews - Stylish & Central Brighton Townhouse	£42,761	£152	75%	2	1.5	1	£50	❌	❌	❌	Y / Y	⭐️ 5 (118)
The Flint	£43,551	£223	52%	2	2	2	£150	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Charming & Chic Cosy Beach Nest	£30,480	£130	62%	2	1	1	£30	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Fashionable Townhouse near Regency Square and Sea	£34,018	£105	86%	2	1	2	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (194)
Holiday or Business Relocation,Weekly Monthly Stay	£27,691	£111	68%	2	2	4	£70	❌	❌	❌	Y / Y	⭐️ 3.6 (6)

Return Metrics

431.7% 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)	£23,229	£46,458	£69,688	£92,917	£116,146	£232,293	£696,880
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£1,440	£1,440	£1,440	£1,440	£1,440	£1,440	£1,440
Down Payment	£360	£360	£360	£360	£360	£360	£360
Property Appreciation	£54	£109	£166	£225	£286	£619	£2,569
Total Return	£25,083	£48,368	£71,654	£94,943	£118,233	£234,712	£701,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

431.7%

Cap Rate

1,297.26%

Return on Investment

433.03%

Little Preston St Brighton and Hove, England

2 bed • 1 bath • 2 guests

Purchase Price

12733

Airbnb Investor Score

£23,229

Annual Profit

1297.3%

Cap Rate

431.7%

Cash on Cash

£39,336

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £197/night at 57% occupancy.Projected nightly rate is £167/night at 59% occupancy.

Occupancy Rate

Top 66% 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.

£35,997

Avg annual revenue

59%

Avg occupancy rate

£167

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

£55k

£80k

£23,229

Profit

Revenue

£39,336

Operating Expenses

£15,985

Operating Income

£23,351

Mortgage & Taxes

£121

Profit (Cash Flow)

£23,229

£5,381

Cash Investment

Down Payment

£360

Renos & Furnishing

£4,967

Closing Costs

£54

Total

£5,381

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

431.7%

Cap Rate

1,297.26%

Return on Investment

433.03%