102 Montmano Dr England, M20 2EB
2 bed • 2 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%