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}

Percentiles	25%	50%	75%	90%
Revenue	£19,406	£29,660	£42,839	£61,616
Occupancy	56%	68%	81%	98%
Nightly Rate	£93	£116	£141	£168

Seasonality (Profit by Month)

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%	2	2	1	£63	❌	❌	❌	Y / Y	⭐️ 5 (38)
Boutique Mews Cottage, West Didsbury	£37,882	£182	57%	2	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (264)
Otto (C)	£15,802	£88	47%	2	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
The Strawberry (C)	£24,666	£105	62%	2	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (334)
Spacious Duplex celebrating Manchester music	£32,118	£129	67%	2	1	2	£29	❌	❌	❌	Y / Y	⭐️ 5 (104)
Purple, Cosy Apartment, Quiet Area, Free Parking	£28,686	£91	80%	2	1	1	£53	❌	❌	❌	Y / Y	⭐️ 5 (79)
Stunning Flat In West Didsbury near Burton Road	£28,014	£110	66%	2	1	2	£53	❌	❌	✅	Y / Y	⭐️ 5 (85)
Historic listed apartment in Didsbury's Old Bank	£29,306	£98	79%	2	1	1	£39	❌	❌	✅	Y / Y	⭐️ 5 (167)
Entire home Manchester 2 Bedroom House	£31,630	£117	71%	2	1	2	£68	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Fun, Bright & Airy West Didsbury Duplex Apartment	£26,803	£90	79%	2	1	1	£39	❌	❌	✅	Y / Y	⭐️ 4.8 (257)
Vibrant 2BR Apartment Sleeps 5 Free Parking	£42,018	£156	72%	2	2	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Strawberry (A)	£20,902	£93	59%	2	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (242)
Luxury 2BR Apartment In Chorlton	£40,935	£145	75%	2	2	2	£34	❌	❌	❌	Y / Y	⭐️ 5 (43)
Quirky, 2 doubles in prime West Didsbury location	£32,038	£116	74%	2	1	3	£63	❌	❌	✅	Y / Y	⭐️ 5 (80)
Close to Christies Hospital - 2 Beds- FREE Parking	£24,203	£117	54%	2	1	1	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
The Burton Free gated parking	£29,779	£169	45%	2	1	2	£113	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Didsbury Luxury New Build \| Close to Christie Hosp	£35,912	£138	68%	2	2	2	£93	❌	❌	❌	Y / N	⭐️ 5 (20)
Autumn, Modern, Free Parking, Great Location!	£29,366	£91	88%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Burton With Large Outdoor Terrace	£28,709	£144	52%	2	1	2	£112	❌	❌	❌	Y / Y	⭐️ 5 (12)
The Burton 3- Free Gated Parking	£37,024	£164	58%	2	1	2	£112	❌	❌	❌	Y / Y	⭐️ 0 (1)
➡ FREE Parking ★ 12min to the city ★ Christie NHS	£34,910	£101	90%	2	1	2	£97	❌	❌	❌	Y / Y	⭐️ 4 (28)
Santorini Blues by CEFAS - Free Parking - Bungalow	£25,170	£69	100%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Sophisticated & Stylish Flat nr Airport - Sleeps 9	£64,576	£180	98%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Burton Road Belfry - Basement	£12,525	£37	92%	2	1	14	£10	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
Vibrant, fun home in the heart of West Didsbury	£26,606	£74	98%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (48)
Delightful 2-bed apt in Didsbury - sleeps 4	£28,882	£113	69%	2	1	2	£98	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Great 2-Bed Didsbury Apartment with Free Parking	£11,721	£87	37%	2	1	7	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Penthouse in West Didsbury	£30,685	£168	50%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (2)
2 Bed flat in Didsbury \| Pass the Keys	£20,311	£103	54%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 3 (2)
Luxury 2 Apt in West Didsbury \| Pass the Keys	£43,374	£139	84%	2	2	7	£98	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Beautiful Garden Flat in the Heart of Didsbury	£39,701	£143	73%	2	1	2	£54	❌	❌	✅	Y / Y	⭐️ 5 (8)
Tasteful and modern two-bed in West Didsbury	£41,849	£117	98%	2	1	2	£58	❌	❌	❌	Y / Y	⭐️ 5 (110)
Huge Apartment - FactoryRecords HQ	£19,589	£104	51%	2	2	3	£39	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Luxury New Build Apartment \| Didsbury Center	£32,313	£131	65%	2	1.5	2	£93	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Great 2-Bed Didsbury Apartment with Self Check-in	£20,928	£57	100%	2	1	5	£59	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Comfy 2BR Apartment in West Didsbury	£15,001	£60	68%	2	2	2	£0	❌	❌	❌	N / Y	⭐️ 0 (0)
Cheerful 2 bedroom home with large patio	£35,788	£172	57%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Cheerful 2-bedroom home with indoor fireplace	£32,781	£122	73%	2	1.5	2	£10	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Great 2 Bed Flat-Pass the Keys	£15,639	£122	35%	2	1	1	£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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-1.5%

Cap Rate

6.36%

Return on Investment

14.3%

102 Montmano Dr England, M20 2EB

2 bed • 2 bath • 4 guests

Purchase Price

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.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

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

-£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

Revenue Appreciation

Cash on Cash Return

-1.5%

Cap Rate

6.36%

Return on Investment

14.3%