BNBCalc Short Term Rental Investment Analysis 15, Wakefield, WF3 4HS, United Kingdom

3 bed • 2 bath • 4 guests • $123,213

BNB

Calc

Annual Revenue

$30,965

Profit (Cash Flow)

$5,548

Cap Rate

11.2%

Annual Revenue

$30,965

AirDNA projects $165/night at 52% occupancy ($31,337). Airbtics projects $157/night at 54% occupancy ($30,965). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,387	$32,790	$40,071	$43,098
Occupancy	34%	55%	72%	79%
Nightly Rate	$127	$160	$187	$201

Seasonality (Profit by Month)

Return Metrics

15.06% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,548	$11,096	$16,644	$22,193	$27,741	$55,483	$166,449
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$98,570	$98,570	$98,570	$98,570	$98,570	$98,570	$98,570
Down Payment	$24,642	$24,642	$24,642	$24,642	$24,642	$24,642	$24,642
Property Appreciation	$3,696	$7,503	$11,425	$15,464	$19,624	$42,374	$175,857
Total Return	$132,457	$141,813	$151,283	$160,870	$170,579	$221,071	$465,520

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.06%

Cap Rate

11.24%

Return on Investment

28.38%

15 Stanley, England, WF3 4HS

3 bed • 2 bath • 4 guests

Purchase Price

$30,965

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $165/night at 52% occupancy ($31,337.93). Airbtics projects $157/night at 54% occupancy ($30,965).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$5,548

Profit

Revenue

$30,965

Operating Expenses

$17,106

Operating Income

$13,860

Mortgage & Taxes

$8,312

Profit (Cash Flow)

$5,548

$36,839

Cash Investment

Down Payment

$24,643

Renos & Furnishing

$8,500

Closing Costs

$3,696

Total

$36,839

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.06%

Cap Rate

11.24%

Return on Investment

28.38%