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 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}

Percentiles25%50%75%90%
Revenue$21,387$32,790$40,071$43,098
Occupancy34%55%72%79%
Nightly Rate$127$160$187$201

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

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

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.06%

Cap Rate

11.24%

Return on Investment

28.38%

property-location

15 Stanley, England, WF3 4HS

3 bed • 2 bath • 4 guests

$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).

Top 51% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

15.06%

Cap Rate

11.24%

Profit (Cummulative)

$5,548

$98,570

$8,500

$3,696

$0

Total Gain

$10,455