BNBCalc Short Term Rental Investment Analysis New Rd, , England,

5 bed • 2 bath • 9 guests • £650,000

BNB

Calc

Annual Revenue

£44,315

Profit (Cash Flow)

-£15,874

Cap Rate

4.3%

Annual Revenue

£44,315

AirDNA projects £218/night at 57% occupancy ($45,411). Airbtics projects £264/night at 46% occupancy ($44,315). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 46% occupancy rate, £264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£20,814	£38,640	£64,023	£115,555
Occupancy	29%	46%	58%	74%
Nightly Rate	£194	£227	£297	£421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Famous Chicago House	£24,550	£226	29%	4	2.5	1	£24	❌	❌	✅	Y / N	⭐️ 5 (8)
Seaside house, perfect location in Port Isaac	£29,063	£99	75%	5	2	3	£78	❌	❌	❌	Y / Y	⭐️ 5 (59)
Geranium Cottage, Port Isaac sleeps 8+dogs+parking	£26,294	£266	27%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (69)
Superb Holiday Home In Port Isaac - sleeps 10	£38,042	£175	58%	4	2	3	£117	❌	❌	❌	Y / Y	⭐️ 5 (160)
Original Port Isaac Cellar (40yds to beach)	£49,647	£251	54%	4	2.5	3	£97	❌	❌	✅	Y / Y	⭐️ 5 (120)
Hillside	£51,456	£198	71%	4	3	1	£0	❌	❌	✅	Y / N	⭐️ 0 (2)
Beautiful 5-Bed House in Port Isaac	£73,295	£668	30%	5	3	1	£0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Windlass is a short stroll from Port Isaac Harbour	£37,562	£166	62%	4	2.5	7	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Westaway House	£63,053	£538	32%	6	5	1	£0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Stylish and Unique Cornish Seaside House	£44,936	£196	60%	4	3.5	5	£97	❌	❌	✅	Y / Y	⭐️ 5 (26)
Tregenna with views over to Port Isaac Bay	£48,464	£250	53%	4	3	7	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Folly 1 Victorian house with stunning sea views	£27,064	£185	40%	4	3.5	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Northlight with views of green fields & out to sea	£47,832	£297	44%	4	2	7	£0	❌	❌	✅	Y / N	⭐️ 0 (2)
Cornish Farmhouse self-catering	£47,263	£244	53%	4	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Church Hill House Port Isaac sleeps 8+parking+dogs	£37,602	£354	29%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Trevan House in the fishing village of Port Isaac	£41,276	£209	54%	4	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stylish apartment with sea views near Port Isaac	£19,494	£242	22%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Mor Gwyns Port Isaac Bungalow -sea views, sleeps 6	£19,432	£221	24%	4	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Seahaven	£37,760	£573	18%	4	4	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Large house with stunning sea views	£76,805	£225	93%	5	2	3	£78	❌	❌	✅	Y / Y	⭐️ 5 (59)
Fabulous apartment with sea views near Port Isaac	£35,031	£416	23%	5	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Trethoway	£19,732	£317	17%	6	5	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Traditional Cornish Family home, dogs welcome!	£73,533	£271	74%	4	2	7	£175	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Cosy 4 Bedroom Cottage	£23,418	£145	44%	4	1.5	7	£0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Detached 4 bedroom house, beach 1 mile, sea views	£26,929	£194	35%	4	3	5	£146	❌	❌	✅	Y / N	⭐️ 4.5 (24)
Charmingly beautiful 4 Bedroom house	£62,809	£360	47%	4	4	5	£196	❌	❌	❌	Y / Y	⭐️ 5 (11)
Bay View -stunning views out to Doc Martin's house	£22,817	£201	31%	5	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Port Isaac, Fabulous Cornwall property	£43,428	£228	52%	4	3	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Mouls Island barn	£26,056	£183	39%	5	4.5	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Clifftop location, amazing sea and harbour views	£60,511	£220	75%	4	3	5	£0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Trevallion, nearr Port Isaac, Pet Free, Sleeps 8	£14,922	£194	21%	4	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Lookout	£85,638	£468	50%	4	3	1	£0	❌	❌	✅	Y / N	⭐️ 5 (4)
Trevan House, Port Isaac	£50,392	£138	100%	4	2	7	£0	❌	❌	✅	Y / N	⭐️ 0 (0)
Plain Street Cottage sleeps 7	£16,873	£231	20%	4	2	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Detached 4 Bed bungalow up to 8 people No Pets	£49,577	£247	53%	4	2	4	£98	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beautifully designed family home in Trelights	£66,313	£297	61%	4	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Coastal Coach House with uninterrupted sea views	£53,111	£199	73%	4	3.5	7	£0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Seawynds	£23,214	£317	20%	5	4	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Magpie Cottage Nr Port Isaac	£30,462	£173	48%	4	3	7	£29	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lovely Farm Cottage, Near Port Isaac. Sleeps 8.	£33,762	£190	46%	4	2	5	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (20)

Return Metrics

-9.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£15,873	-£31,747	-£47,621	-£63,495	-£79,369	-£158,739	-£476,218
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£520,000	£520,000	£520,000	£520,000	£520,000	£520,000	£520,000
Down Payment	£130,000	£130,000	£130,000	£130,000	£130,000	£130,000	£130,000
Property Appreciation	£19,500	£39,585	£60,272	£81,580	£103,528	£223,545	£927,720
Total Return	£653,626	£657,837	£662,650	£668,084	£674,158	£714,806	£1,101,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.97%

Cap Rate

4.3%

Return on Investment

6.28%

New Rd England

5 bed • 2 bath • 9 guests

Purchase Price

-31

Airbnb Investor Score

-£15,873

Annual Profit

4.3%

Cap Rate

-10.0%

Cash on Cash

£44,315

Annual Revenue

BNBCalc predicts this property will get $264 per night with 46% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

£41,485

Avg annual revenue

46%

Avg occupancy rate

£264

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

£40k

£60k

£85k

-£15,874

Profit

Revenue

£44,315

Operating Expenses

£16,342

Operating Income

£27,973

Mortgage & Taxes

£43,847

Profit (Cash Flow)

-£15,874

£159,169

Cash Investment

Down Payment

£130,000

Renos & Furnishing

£9,669

Closing Costs

£19,500

Total

£159,169

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.97%

Cap Rate

4.3%

Return on Investment

6.28%