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 Rental Arbitrage Analysis 33 Glebe Rd, Swinton, England, S64 8LD

3 bed • 1 bath • 5 guests • £0

BNB

Calc

Annual Revenue

£3,844

Profit (Cash Flow)

-£17,613

Cash on Cash Return

-282.6%

Annual Revenue

£3,844

AirDNA projects £97/night at 48% occupancy ($17,013). Airbtics projects £105/night at 58% occupancy ($22,297). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 10% occupancy rate, £105 rate per night.

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

Percentiles25%50%75%90%
Revenue£13,571£21,127£33,770£48,543
Occupancy44%59%72%82%
Nightly Rate£82£94£122£155

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Carnegie Library: Shakespeare Apartment
£26,065
£158
45%
321£0❌❌❌Y / Y⭐️ 4.8 (146)
Hills Close
£24,319
£96
69%
322£0❌❌❌Y / N⭐️ 4.8 (27)
Willow Heights Modern 5 Persons /3 Bed Detached
£17,948
£78
57%
332£61❌❌❌Y / Y⭐️ 4.9 (33)
Entire House Close to M1 Junction 35
£20,218
£75
74%
323£0❌❌❌Y / Y⭐️ 4.9 (79)
2 double bedrooms/2 bathrooms guest suite
£13,674
£49
77%
322£0❌❌❌Y / Y⭐️ 5 (62)
Mayflower House<Great location/Garden/Parking
£19,636
£121
40%
332£80❌❌❌Y / Y⭐️ 4.8 (8)
Beautiful & Cosy near Racecourse
£15,456
£82
48%
321£52❌❌❌Y / Y⭐️ 4.8 (24)
Woodland View - Exclusive and private bungalow
£25,005
£155
44%
312£0❌❌❌Y / Y⭐️ 5 (58)
Home in South Yorkshire
£28,438
£93
82%
323£47❌❌✅Y / Y⭐️ 5 (26)
Sheffield 3BR 3🛁🏠 Contractors & weekend breaks
£15,456
£98
39%
332£66❌❌❌Y / N⭐️ 4.2 (28)
The Rose
£26,298
£93
77%
332£0❌❌❌Y / Y⭐️ 4.3 (17)
3BR Bond House Convenient Meadowhall Road Location
£21,093
£88
59%
321£103❌❌❌Y / N⭐️ 3.5 (3)
High rd hideaway
£12,349
£84
40%
322£0❌❌❌Y / Y⭐️ 4.4 (12)
The Collier's Rest: 3 bed, parking, garden.
£23,810
£94
62%
312£94❌❌✅Y / Y⭐️ 4.8 (17)
Rawmarsh House, Rotherham (Contractors/Business)
£26,549
£94
72%
321£71❌❌❌Y / Y⭐️ 4.8 (5)
Modern three bedroom home, Hoyland, Barnsley
£15,912
£78
56%
313£0❌❌❌Y / Y⭐️ 4.6 (13)
Entire Luxury 3-Bed Home Sheffield
£17,970
£78
58%
312£47❌❌❌Y / N⭐️ 4.5 (47)
Deluxe Detached 3 bedroom house near Sheffield
£30,354
£151
55%
312£0❌❌❌Y / Y⭐️ 4.5 (18)
Stunning 3 bedroom near NG Hospital
£18,487
£88
53%
311£56❌❌✅Y / Y⭐️ 4.7 (112)
Oakwell View - Modern 3 Bed Home
£24,125
£75
77%
313£70❌❌❌Y / Y⭐️ 5 (71)
Milnrow Road - Spacious 3 bed House
£16,721
£127
36%
312£0❌❌❌N / N⭐️ 4.5 (8)
Grace’s Home
£16,787
£72
64%
322£0❌❌❌Y / Y⭐️ 4.7 (64)
unique spacious affordable 3bed hoilday home 🏘️.
£6,763
£69
26%
324£37❌❌❌Y / Y⭐️ 4.7 (3)
Maltby House, Rotherham for contractor & families
£25,800
£106
61%
311£70❌❌❌Y / Y⭐️ 4.9 (29)
Longley Farm View -Spacious 3 Bed Property
£21,634
£160
37%
322£0❌❌❌Y / N⭐️ 4.2 (15)
Private 5PPL home/Magna/Meadowhall/Free parking
£28,248
£158
49%
311£0❌❌❌Y / N⭐️ 4.1 (16)
St Johns Hse-Sleeps6-3Br-Parking-Contractor-Garden
£22,247
£97
62%
317£19❌❌✅Y / Y⭐️ 5 (12)
3 Bed Detached - Quiet Cul De Sac - Large Garden
£21,071
£66
83%
335£56❌❌✅Y / Y⭐️ 5 (2)
Kelham Island-Superb apartment in listed building
£34,832
£94
100%
312£37❌❌❌Y / Y⭐️ 5 (143)
Entire3Bed FamilyHome Rotherham
£24,642
£83
78%
322£43❌❌❌Y / Y⭐️ 5 (11)
Hamilton House
£25,309
£117
59%
312£0❌❌✅Y / Y⭐️ 4.7 (10)
3 bedroom - 2 bathroom House
£20,019
£93
53%
324£93❌❌❌Y / Y⭐️ 5 (1)
Spacious 3 bed house in Wombwell
£27,272
£120
62%
312£0❌❌❌Y / Y⭐️ 5 (5)
Home with King/Twin bed option Nr NGH Hospital
£29,877
£94
86%
322£28❌❌❌Y / Y⭐️ 5 (8)
Hoober House - Furnished Lets
£35,259
£111
83%
321£61❌❌✅Y / N⭐️ 4 (2)
Spacious 3 Bedroom Apartment in Sheffield
£15,300
£131
32%
322£0❌❌✅N / Y⭐️ 0 (0)
Pet Friedly 3 Bedroom Apartment in Sheffield
£11,796
£95
34%
322£0❌❌✅N / Y⭐️ 0 (0)
Industrial Escape - Kelham Island
£35,309
£139
67%
311£33❌❌❌Y / N⭐️ 4.7 (26)
Whitehill- Ideal for Groups/Workers & FREE Parking
£32,649
£128
67%
312£75❌❌✅Y / Y⭐️ 5 (6)
Charming Wentworth Lodge with countryside views
£9,077
£225
11%
311£0❌❌✅Y / Y⭐️ 4.8 (33)

Return Metrics

-282.56% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-£17,613-£35,226-£52,840-£70,453-£88,066-£176,133-£528,400
Revenue Appreciation£0£0£0£0£0£0£0
Home Equity£0£0£0£0£0£0£0
Down Payment£0£0£0£0£0£0£0
Property Appreciation£0£0£0£0£0£0£0
Total Return-£17,613-£35,226-£52,840-£70,453-£88,066-£176,133-£528,400

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-282.56%

Payback Period Days

0

Return on Investment

-282.56%

property-location

33 Glebe Rd Swinton, England, S64 8LD

3 bed • 1 bath • 5 guests

£3,844

Annual Revenue

BNBCalc predicts this property will get $105 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 98% of comparables

Top 36% 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.

£22,094

Avg annual revenue

58%

Avg occupancy rate

£105

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

£5k

£15k

£25k

£35k

Sign up to see the data on 40 all comparables

-£17,613

Profit

Revenue

£3,844

Operating Expenses

£9,458

Operating Income

-£5,613

Net Effective Rent

£12,000

Profit (Cash Flow)

-£17,613

£6,233

Cash Investment

Renos & Furnishing

£6,159

Setup Costs

£75

Total

£6,233

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-282.56%

Payback Period Days

0