BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 102 Montmano Drive, Manchester, UK

2 bed • 2 bath • 4 guests • £230,000

BNB

Calc

Annual Revenue

£28,979

Profit (Cash Flow)

-£874

Cap Rate

6.4%

Annual Revenue

£28,979

AirDNA projects £139/night at 52% occupancy ($26,416). Airbtics projects £117/night at 68% occupancy ($28,978). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, £117 rate per night.

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

Percentiles25%50%75%90%
Revenue£19,406£29,660£42,839£61,616
Occupancy56%68%81%98%
Nightly Rate£93£116£141£168

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Aqua, Quiet MCR Retreat, 2 BR, 2 BA, Free Parking
£34,418
£107
84%
221£63❌❌❌Y / Y⭐️ 5 (38)
Boutique Mews Cottage, West Didsbury
£37,882
£182
57%
21.52£0❌❌❌Y / Y⭐️ 5 (264)
Otto (C)
£15,802
£88
47%
212£34❌❌❌Y / Y⭐️ 4.5 (81)
The Strawberry (C)
£24,666
£105
62%
212£34❌❌❌Y / Y⭐️ 4.5 (334)
Spacious Duplex celebrating Manchester music
£32,118
£129
67%
212£29❌❌❌Y / Y⭐️ 5 (104)
Purple, Cosy Apartment, Quiet Area, Free Parking
£28,686
£91
80%
211£53❌❌❌Y / Y⭐️ 5 (79)
Stunning Flat In West Didsbury near Burton Road
£28,014
£110
66%
212£53❌❌✅Y / Y⭐️ 5 (85)
Historic listed apartment in Didsbury's Old Bank
£29,306
£98
79%
211£39❌❌✅Y / Y⭐️ 5 (167)
Entire home Manchester 2 Bedroom House
£31,630
£117
71%
212£68❌❌✅Y / Y⭐️ 4.5 (57)
Fun, Bright & Airy West Didsbury Duplex Apartment
£26,803
£90
79%
211£39❌❌✅Y / Y⭐️ 4.8 (257)
Vibrant 2BR Apartment *Sleeps 5* *Free Parking*
£42,018
£156
72%
222£39❌❌❌Y / Y⭐️ 5 (57)
The Strawberry (A)
£20,902
£93
59%
212£34❌❌❌Y / Y⭐️ 4.5 (242)
Luxury 2BR Apartment In Chorlton
£40,935
£145
75%
222£34❌❌❌Y / Y⭐️ 5 (43)
Quirky, 2 doubles in prime West Didsbury location
£32,038
£116
74%
213£63❌❌✅Y / Y⭐️ 5 (80)
Close to Christies Hospital - 2 Beds- FREE Parking
£24,203
£117
54%
211£49❌❌❌Y / Y⭐️ 4.5 (11)
The Burton Free gated parking
£29,779
£169
45%
212£113❌❌❌Y / Y⭐️ 4.5 (3)
Didsbury Luxury New Build | Close to Christie Hosp
£35,912
£138
68%
222£93❌❌❌Y / N⭐️ 5 (20)
Autumn, Modern, Free Parking, Great Location!
£29,366
£91
88%
211£0❌❌❌Y / Y⭐️ 5 (55)
The Burton With Large Outdoor Terrace
£28,709
£144
52%
212£112❌❌❌Y / Y⭐️ 5 (12)
The Burton 3- Free Gated Parking
£37,024
£164
58%
212£112❌❌❌Y / Y⭐️ 0 (1)
➡ FREE Parking ★ 12min to the city ★ Christie NHS
£34,910
£101
90%
212£97❌❌❌Y / Y⭐️ 4 (28)
Santorini Blues by CEFAS - Free Parking - Bungalow
£25,170
£69
100%
211£0❌❌✅Y / Y⭐️ 5 (30)
Sophisticated & Stylish Flat nr Airport - Sleeps 9
£64,576
£180
98%
211£0❌❌✅Y / Y⭐️ 4.5 (14)
Burton Road Belfry - Basement
£12,525
£37
92%
2114£10❌❌❌Y / Y⭐️ 4.7 (75)
Vibrant, fun home in the heart of West Didsbury
£26,606
£74
98%
211£0❌❌✅Y / Y⭐️ 5 (48)
Delightful 2-bed apt in Didsbury - sleeps 4
£28,882
£113
69%
212£98❌❌❌Y / Y⭐️ 3.5 (2)
Great 2-Bed Didsbury Apartment with Free Parking
£11,721
£87
37%
217£0❌❌❌Y / Y⭐️ 4.5 (4)
Penthouse in West Didsbury
£30,685
£168
50%
221£0❌❌✅Y / Y⭐️ 5 (2)
2 Bed flat in Didsbury | Pass the Keys
£20,311
£103
54%
213£0❌❌❌Y / Y⭐️ 3 (2)
Luxury 2 Apt in West Didsbury | Pass the Keys
£43,374
£139
84%
227£98❌❌❌Y / Y⭐️ 4.6 (6)
Beautiful Garden Flat in the Heart of Didsbury
£39,701
£143
73%
212£54❌❌✅Y / Y⭐️ 5 (8)
Tasteful and modern two-bed in West Didsbury
£41,849
£117
98%
212£58❌❌❌Y / Y⭐️ 5 (110)
Huge Apartment - FactoryRecords HQ
£19,589
£104
51%
223£39❌❌✅Y / N⭐️ 4.5 (16)
Luxury New Build Apartment | Didsbury Center
£32,313
£131
65%
21.52£93❌❌❌Y / N⭐️ 4.5 (9)
Great 2-Bed Didsbury Apartment with Self Check-in
£20,928
£57
100%
215£59❌❌❌Y / Y⭐️ 4.5 (14)
Comfy 2BR Apartment in West Didsbury
£15,001
£60
68%
222£0❌❌❌N / Y⭐️ 0 (0)
Cheerful 2 bedroom home with large patio
£35,788
£172
57%
211£0❌❌✅Y / Y⭐️ 5 (34)
Cheerful 2-bedroom home with indoor fireplace
£32,781
£122
73%
21.52£10❌❌✅Y / N⭐️ 4.5 (7)
Great 2 Bed Flat-Pass the Keys
£15,639
£122
35%
211£0❌❌❌N / Y⭐️ 0 (0)

Return Metrics

-1.5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-£874-£1,748-£2,622-£3,496-£4,370-£8,740-£26,222
Revenue Appreciation£0£0£0£0£0£0£0
Home Equity£184,000£184,000£184,000£184,000£184,000£184,000£184,000
Down Payment£46,000£46,000£46,000£46,000£46,000£46,000£46,000
Property Appreciation£6,900£14,007£21,327£28,867£36,633£79,100£328,270
Total Return£236,025£242,258£248,704£255,370£262,262£300,359£532,047

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.5%

Cap Rate

6.36%

Return on Investment

14.3%

property-location

102 Montmano Dr England, M20 2EB

2 bed • 2 bath • 4 guests

10

Airbnb Investor Score

-£874

Annual Profit

6.4%

Cap Rate

-1.5%

Cash on Cash

£28,979

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is £139/night at 52% occupancy.Projected nightly rate is £117/night at 68% occupancy.

Top 53% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

£29,332

Avg annual revenue

68%

Avg occupancy rate

£117

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

£45k

£65k

Sign up to see the data on 40 all comparables

-£874

Profit

Revenue

£28,979

Operating Expenses

£14,338

Operating Income

£14,641

Mortgage & Taxes

£15,515

Profit (Cash Flow)

-£874

£57,923

Cash Investment

Down Payment

£46,000

Renos & Furnishing

£5,023

Closing Costs

£6,900

Total

£57,923

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.5%

Cap Rate

6.36%

Profit (Cummulative)

-£874

£184,000

£5,023

£6,900

£0

Total Gain

£8,285