BNBCalc Short Term Rental Investment Analysis 30 Ambrose Drive, Manchester, UK

3 bed • 1 bath • 7 guests • £280,000

BNB

Calc

Annual Revenue

£42,528

Profit (Cash Flow)

£7,171

Cap Rate

9.3%

Annual Revenue

£42,528

AirDNA projects £124/night at 65% occupancy ($29,427). Airbtics projects £151/night at 60% occupancy ($33,122). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, £166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£20,516	£30,097	£44,361	£72,657
Occupancy	51%	58%	70%	85%
Nightly Rate	£106	£137	£166	£227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home in Greater Manchester	£36,847	£129	76%	3	2	1	£41	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
The Urban Sanctuary	£38,194	£102	100%	3	2	2	£20	❌	❌	❌	Y / Y	⭐️ 5 (39)
No.72 delightful 3bed Withington/West Didsbury	£51,230	£190	72%	3	2	2	£66	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Lower Gathering - Sale - Sleeps Up To 13	£32,781	£179	50%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Beautifully Fab 3 Bedroom 4 Beds Lux Home 8 guests	£29,928	£138	54%	3	3	2	£81	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Upper Gathering - Sleeps Up To 9 \| Sale	£30,487	£174	48%	3	3	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
GuestReady - Enchanting life in Gorse Hill	£19,176	£73	65%	3	2	1	£186	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Manchester apartment By Bevolve - Free parking 4	£23,612	£102	58%	3	3	1	£86	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Amazing Central Manchester/Trafford Home for 6!!	£33,463	£141	63%	3	2	2	£101	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Central Manchester Three Bedrooms & Two bathrooms	£32,962	£100	84%	3	2	1	£66	❌	❌	✅	Y / Y	⭐️ 4.9 (130)
New Manchester Getaway Home - Free Parking	£35,143	£162	58%	3	4	1	£30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cool & funky 3 bed house 10 min drive city centre	£15,372	£78	51%	3	2	2	£40	❌	❌	✅	Y / Y	⭐️ 4.7 (110)
Spacious home in Whalley range with free parking	£54,029	£236	61%	3	3	2	£71	❌	❌	❌	Y / Y	⭐️ 5 (15)
Town House in Stretford	£34,697	£149	60%	3	2	3	£96	❌	❌	❌	Y / Y	⭐️ 5 (15)
Longmere Star	£35,212	£111	85%	3	3	5	£42	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
United Home+Wi-fi+ Free Parking.3beds+7 Sleeps.	£25,336	£123	54%	3	2	2	£70	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
Family home on quiet avenue - close to Manchester	£34,107	£126	70%	3	3	1	£61	❌	❌	❌	Y / Y	⭐️ 5 (30)
Withington- 3 Bed-2 Bath- Close To Uni & Christie	£73,826	£331	59%	3	2	2	£141	❌	❌	✅	Y / Y	⭐️ 5 (4)
Steven’s house, Chorlton-cum-Hardy	£24,876	£79	83%	3	2	4	£50	❌	❌	❌	Y / Y	⭐️ 5 (118)
Central Manchester \| Free Parking \| Self Check In	£22,202	£164	34%	3	3	1	£75	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
City Centre spacious 3 bed with garden and office	£17,243	£95	47%	3	4	1	£47	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Lovely Manchester Home Sleeps8 w/Parking	£45,560	£226	51%	3	3	3	£169	❌	❌	❌	Y / Y	⭐️ 5 (7)
Modern 3 bed 3 bath house in Timperley Village	£48,610	£152	86%	3	3	3	£130	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Stylish 3-Bed Near Old Trafford FREE Parking Space	£28,407	£119	61%	3	2	1	£60	❌	❌	❌	Y / Y	⭐️ 4.4 (9)
Ullswater One - 3 Bed Property	£25,381	£121	55%	3	2	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (44)
Spacious Unique Arty Home with Amazing Garden	£33,563	£159	55%	3	2	2	£61	❌	❌	✅	Y / Y	⭐️ 5 (31)
GuestReady - Elegant home in Manchester	£24,958	£95	66%	3	2	1	£146	❌	❌	❌	Y / Y	⭐️ 3.9 (11)
Beautiful & Homely 3 Bed House with FREE parking.	£17,422	£103	43%	3	2	2	£60	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Albert Hill - 3 Bedroom Newly Refurbished	£44,075	£136	85%	3	1	2	£81	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
Cosy 3 bedroom house to rent	£22,578	£106	58%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Modern 3 Bed in Withington \| Pass the Keys	£25,693	£126	52%	3	2	4	£136	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
The Snug	£28,749	£133	58%	3	1	2	£40	❌	❌	❌	Y / Y	⭐️ 4.2 (109)
Home, Longford Park, Stretford	£62,454	£182	94%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Spacious Victorian House Central Sale Free Parking	£44,184	£178	68%	3	3	14	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Entire 3 Bedroom House Near City + FREE Parking	£47,907	£149	88%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (67)
Elegant 3 bed \| Close to Airport \| Pass the Keys	£33,060	£156	56%	3	2	1	£131	❌	❌	❌	Y / Y	⭐️ 5 (3)
Excellent	£10,935	£72	34%	3	2	2	£60	❌	❌	❌	Y / Y	⭐️ 4.7 (257)

Return Metrics

10.1% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£7,171	£14,342	£21,513	£28,685	£35,856	£71,712	£215,137
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£224,000	£224,000	£224,000	£224,000	£224,000	£224,000	£224,000
Down Payment	£56,000	£56,000	£56,000	£56,000	£56,000	£56,000	£56,000
Property Appreciation	£8,400	£17,052	£25,963	£35,142	£44,596	£96,296	£399,633
Total Return	£295,571	£311,394	£327,477	£343,827	£360,453	£448,009	£894,771

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.1%

Cap Rate

9.3%

Return on Investment

25.8%

30 Ambrose Dr England, M20 2YE

3 bed • 1 bath • 7 guests

Purchase Price

Airbnb Investor Score

£7,171

Annual Profit

9.3%

Cap Rate

10.1%

Cash on Cash

£42,528

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £124/night at 65% occupancy.Projected nightly rate is £151/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£33,303

Avg annual revenue

60%

Avg occupancy rate

£151

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

£50k

£75k

£7,171

Profit

Revenue

£42,528

Operating Expenses

£16,468

Operating Income

£26,059

Mortgage & Taxes

£18,888

Profit (Cash Flow)

£7,171

£70,998

Cash Investment

Down Payment

£56,000

Renos & Furnishing

£6,598

Closing Costs

£8,400

Total

£70,998

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.1%

Cap Rate

9.3%

Return on Investment

25.8%