BNBCalc Short Term Rental Investment Analysis Pentire Cres, , England,

2 bed • 1 bath • 4 guests • £290,000

BNB

Calc

Annual Revenue

£59,860

Profit (Cash Flow)

£21,516

Cap Rate

14.2%

Annual Revenue

£59,860

AirDNA projects £166/night at 62% occupancy ($37,692). Airbtics projects £158/night at 64% occupancy ($36,840). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, £191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,312	£40,493	£60,581	£78,375
Occupancy	44%	71%	86%	100%
Nightly Rate	£113	£154	£191	£210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Apartment nr Fistral Beach, Private Parking	£22,480	£110	55%	2	2	3	£51	❌	❌	❌	Y / Y	⭐️ 5 (32)
Apartment close to fistral beach	£25,993	£111	64%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Beach house hide away, dogs welcome	£29,781	£109	73%	2	1	2	£40	❌	❌	✅	Y / Y	⭐️ 5 (76)
South Fistral 2-bedroom Seaview Apartment	£22,244	£72	80%	2	1	1	£46	❌	❌	❌	Y / Y	⭐️ 5 (301)
Seaview apartment, beside Fistral Beach, Newquay	£38,448	£148	71%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (51)
Quiet Home near the Sea with parking	£23,961	£111	59%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (112)
Fistral Palms: beachside living!	£28,606	£109	72%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (132)
Bright apartment overlooking Fistral Beach	£50,976	£133	100%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (73)
Modern 2-bedroom flat in Newquay, Fistral Beach.	£17,408	£136	35%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Hibiscus house. A few minutes from Fistral beach.	£24,209	£154	39%	2	1	3	£66	❌	❌	❌	N / N	⭐️ 5 (47)
Stylish Apartment near Fistral	£28,818	£154	51%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Seaside - Fistral Beach, Newquay	£17,015	£96	47%	2	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (209)
Fistral Lookout, Ocean 1, Newquay	£14,688	£129	31%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (20)
2 Bed 2 Bath flat next to Fistral Beach, Newquay	£27,123	£206	36%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (46)
17 Ocean one at Fistral, Pentire	£10,219	£199	14%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Bay Blue: dog-friendly apartment nr Fistral Beach	£16,245	£96	46%	2	1	7	£0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Fistral Beach view & secure parking for 2 vehicles	£79,726	£242	90%	2	2	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Fistral Waves	£30,042	£93	88%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 5 (11)
15 Ocean Gate Newquay	£51,950	£160	88%	2	2	7	£126	❌	❌	✅	Y / Y	⭐️ 5 (23)
42 Ocean 1	£54,387	£177	84%	2	2	1	£0	❌	❌	✅	Y / N	⭐️ 5 (16)
Boho surf home walking distance to Fistral beach	£45,549	£160	76%	2	1	1	£51	❌	❌	❌	Y / N	⭐️ 5 (42)
Seabreeze Sanctuary	£58,972	£187	86%	2	2.5	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Fistral view beach house-minutes walk to the sea.	£31,214	£106	78%	2	1.5	6	£111	❌	❌	✅	Y / Y	⭐️ 5 (11)
No 1 Fistral Beach, Modern Apartment	£34,473	£115	81%	2	2	3	£40	❌	❌	✅	Y / Y	⭐️ 5 (85)
Pentewan is a 2 bed apartment in Newquay	£23,720	£209	31%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Bright, modern holiday apartment by Fistral Beach	£45,010	£130	94%	2	2	3	£81	❌	❌	❌	Y / Y	⭐️ 5 (13)
2 Bedroom Penthouse overlooking Fistral Beach	£30,890	£206	41%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Cornwall Little Lotus Coast & Sea	£52,608	£175	82%	2	2	5	£74	❌	❌	❌	Y / Y	⭐️ 5 (34)
Sea view, penthouse apartment by Fistral Beach	£41,496	£113	100%	2	2	4	£101	❌	❌	❌	Y / Y	⭐️ 5 (66)
Next to Fistral Beach, sea views, Parking, lift	£42,121	£200	57%	2	2	5	£39	❌	❌	✅	Y / N	⭐️ 4.5 (19)
Sea View Apartment overlooking Fistral Beach	£58,070	£156	100%	2	1	7	£101	❌	❌	❌	Y / Y	⭐️ 5 (50)
Fistral Beach Ocean View Apartment, Newquay	£55,034	£150	100%	2	2	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Sleek luxury 2 bedroom apartment amazing sea view	£72,293	£222	89%	2	2.5	3	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cornwall Ocean Lotus - Surf, Stay, Walk, Yoga	£50,855	£174	80%	2	2	5	£74	❌	❌	❌	Y / Y	⭐️ 5 (18)
Just Beachy, Ocean 1	£18,323	£228	22%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Panoramic Views Over Fistral Beach. Swimming Pool.	£66,989	£183	100%	2	1	2	£46	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Comfy house, quiet area, very close to beaches	£45,958	£206	61%	2	1	5	£0	❌	❌	✅	Y / N	⭐️ 4.8 (37)
33 Ocean one at Fistral Pentire	£11,003	£143	21%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (28)
2 Bed in Newquay (87402)	£59,738	£320	51%	2	2	2	£0	❌	❌	✅	Y / N	⭐️ 0 (1)
Apartment 5 (Fistral Beach)- No Pets	£11,705	£188	17%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)

Return Metrics

29.99% 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)	£21,516	£43,032	£64,548	£86,064	£107,580	£215,160	£645,480
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£2,848	£5,873	£9,084	£12,494	£16,113	£37,849	£232,000
Down Payment	£58,000	£58,000	£58,000	£58,000	£58,000	£58,000	£58,000
Property Appreciation	£8,700	£17,661	£26,890	£36,397	£46,189	£99,735	£413,906
Total Return	£91,065	£124,566	£158,523	£192,955	£227,883	£410,745	£1,349,386

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.99%

Cap Rate

14.16%

Return on Investment

46.09%

Pentire Cres England

2 bed • 1 bath • 4 guests

Purchase Price

165

Airbnb Investor Score

£21,516

Annual Profit

14.2%

Cap Rate

30.0%

Cash on Cash

£59,860

Annual Revenue

BNBCalc predicts this property will get $158 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

£36,758

Avg annual revenue

64%

Avg occupancy rate

£157

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

£30k

£55k

£80k

£21,516

Profit

Revenue

£59,860

Operating Expenses

£18,782

Operating Income

£41,079

Mortgage & Taxes

£19,562

Profit (Cash Flow)

£21,516

£71,726

Cash Investment

Down Payment

£58,000

Renos & Furnishing

£5,026

Closing Costs

£8,700

Total

£71,726

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.99%

Cap Rate

14.16%

Return on Investment

46.09%