BNBCalc Short Term Rental Investment Analysis Pembroke Road, Dublin, Ireland

1 bed • 1 bath • 1 guests • $350,000

BNB

Calc

Annual Revenue

$45,593

Profit (Cash Flow)

$2,376

Cap Rate

7.4%

Annual Revenue

$45,593

AirDNA projects $140/night at 73% occupancy ($37,327). Airbtics projects $171/night at 73% occupancy ($45,593). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,088	$42,177	$61,117	$86,122
Occupancy	65%	73%	85%	96%
Nightly Rate	$130	$157	$195	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oasis in Heart of Ballsbridge Direct from airport	$40,639	$170	65%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (75)
Apartmt Dublin City,parking+direct bus to airport	$48,046	$173	74%	1	1	1	$108	❌	❌	✅	Y / Y	⭐️ 5 (112)
Cosy 1 bed apt in the heart of Ballsbridge area	$61,488	$240	70%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Ballsbridge 1 Bed Apartment for 2 guests	$40,443	$131	82%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Cottage studio with own garden in Ballsbridge area	$38,189	$141	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Own Entrance Garden Suite Near RDS, Aviva & 3Arena	$38,343	$124	84%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 5 (480)
Cosy Den	$46,354	$149	85%	1	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (92)
Gem in the heart of Ranelagh	$34,691	$144	65%	1	1	2	$54	❌	❌	❌	N / Y	⭐️ 5 (252)
Luxury apartment in Dublin city	$92,232	$252	100%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 1 bed apartment in the heart of Dublin	$41,723	$176	64%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Own Entrance En-Suite Room close to Aviva & RDS	$32,129	$91	96%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 5 (204)
Ballsbridge Spacious 1 bedroom apartment	$43,221	$241	49%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Cozy house in D4 next to RDS & Aviva Stadium	$67,033	$194	94%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Leafy Loft of Pembroke	$39,528	$150	72%	1	1	21	$65	❌	❌	❌	Y / Y	⭐️ 5 (8)
Studio Suite - Dublin 4	$29,481	$179	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Grand Canal Apartment, Dublin 2	$45,961	$147	85%	1	1	3	$37	❌	❌	❌	Y / Y	⭐️ 5 (369)
A haven in the city center.	$48,701	$217	60%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
WORK REMOTELY FROM THIS APARTMENTGREAT LOCATION NEAR TRINITY COLLEGE AT MERRION SQUARE	$67,339	$182	99%	1	1	14	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (334)
Superb & stylish apartment in Georgian style	$46,448	$129	98%	1	1	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cosy Space at St Stephens Green	$28,932	$85	93%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (84)
One Bedroom Apartment	$53,406	$228	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
1bd Corporate Let in managed complex, D4.	$29,769	$117	69%	1	1	5	$54	❌	❌	❌	Y / Y	⭐️ 5 (64)
Quiet Loft in Dublin 4	$35,049	$133	72%	1	1	14	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Studio Apt in Georgian Dublin	$45,042	$172	71%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
NEW Central Townhouse - Georgian Qtr	$81,453	$231	96%	1	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (86)
Modern and stylish apartment by Grand Canal	$36,493	$132	75%	1	1	14	$86	❌	❌	❌	N / Y	⭐️ 4.2 (70)
Modern St Stephen's Green 1 Bedroom Apartment	$46,841	$162	79%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (7)
Leeson Street Luxury	$32,175	$123	71%	1	1	14	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (133)
Aviva, RDS apartment, Dublin 4	$44,825	$268	45%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 5 (10)
Cosy City Cottage!	$43,393	$152	78%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Charming Apartment in in upmarket Ranelagh!	$46,736	$174	71%	1	1	14	$86	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Quaint cottage with loft style bedroom.	$40,681	$117	95%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (133)
Dublin Dockland:Victorian Townhouse with fireplace	$99,549	$392	69%	1	1	5	$65	❌	❌	✅	Y / Y	⭐️ 5 (22)
RDS and Aviva stadium Neighbour	$35,396	$130	74%	1	1	14	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Ballsbridge Apartment, Dublin 4	$30,749	$102	82%	1	1	14	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
New, stylish, clean & in the best part of the City	$46,116	$200	63%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
(RDS) One Bed Apartment Near the City & Transport	$43,804	$136	88%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (338)
Self Contained Studio/Bedsit No 2	$30,503	$128	65%	1	1	5	$34	❌	❌	❌	Y / Y	⭐️ 5 (222)

Return Metrics

2.8% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,376	$4,752	$7,129	$9,505	$11,881	$23,763	$71,291
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$362,876	$376,067	$389,583	$403,433	$417,627	$494,134	$920,832

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.8%

Cap Rate

7.42%

Return on Investment

19.25%

Pembroke Road Dublin, County Dublin

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

$2,376

Annual Profit

7.4%

Cap Rate

2.8%

Cash on Cash

$45,593

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $140/night at 73% occupancy ($37,327.93). Airbtics projects $171/night at 73% occupancy ($45,593).

Occupancy Rate

Top 53% 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.

$44,982

Avg annual revenue

73%

Avg occupancy rate

$171

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

$20k

$45k

$70k

$100k

$2,376

Profit

Revenue

$45,593

Operating Expenses

$19,607

Operating Income

$25,986

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$2,376

$84,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$4,250

Closing Costs

$10,500

Total

$84,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.8%

Cap Rate

7.42%

Return on Investment

19.25%