Airbnb Investor Score
-£37,717
Annual Profit
1.6%
Cap Rate
1.0%
Cash on Cash
£35,350
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £147/night at 53% occupancy.Projected nightly rate is £154/night at 63% occupancy.
Top 51% of comparables
Top 41% 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.
£36,382
Avg annual revenue
63%
Avg occupancy rate
£154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£10k
£30k
£50k
£75k
Sign up to see the data on 40 all comparables
£7,809
Profit
Revenue
£35,350
Operating Expenses
£15,157
Operating Income
£20,194
Mortgage & Taxes
£12,385
Profit (Cash Flow)
£7,809
£756,969
Cash Investment
Down Payment
£750,600
Renos & Furnishing
£6,369
Total
£756,969
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.98%
Cap Rate
1.61%