BNBCalc Short Term Rental Rental Arbitrage Analysis 40 Hilton Street, Manchester, UK

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£65,448

Profit (Cash Flow)

£34,820

Cash on Cash Return

681.8%

Annual Revenue

£65,448

AirDNA projects £177/night at 60% occupancy ($38,772). Airbtics projects £181/night at 60% occupancy ($39,653). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 99% occupancy rate, £181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,878	£31,549	£53,552	£121,915
Occupancy	45%	60%	75%	95%
Nightly Rate	£113	£142	£192	£347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Iconic Townhouse. Fashionable Northern Quarter	£95,752	£433	59%	2	2	1	£86	❌	❌	❌	Y / Y	⭐️ 5 (55)
City SuperHost Boutique City Centre Home	£42,746	£135	83%	2	2	1	£71	❌	❌	✅	Y / Y	⭐️ 4.8 (152)
City Centre Heritage Apartment - Northern Quarter	£26,540	£113	63%	2	2	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (58)
City Centre Contemporary Home - Northern Quarter	£53,401	£199	72%	2	2	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (82)
Penthouse Apartment With Roof Terrace Ancoats	£28,388	£135	57%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (336)
City Centre Boutique Apartment - Piccadilly	£38,294	£237	43%	2	2	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (53)
Stunning loft in N QTR ideal base 4 city life	£36,356	£141	69%	2	1	1	£81	❌	❌	✅	Y / Y	⭐️ 4.8 (215)
Boutique Penthouse In Manchester City Center	£46,611	£125	100%	2	1	1	£29	❌	❌	❌	Y / Y	⭐️ 4.9 (747)
Manchester City Centre Modern Apartment in Ancoats	£19,281	£105	49%	2	1	2	£35	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
City Centre Heritage Apartment - Piccadilly	£45,839	£231	53%	2	2	2	£66	❌	❌	❌	Y / Y	⭐️ 5 (29)
Homely 2-Beds 2-Baths Apt Next to Piccadilly	£31,085	£112	68%	2	2	1	£111	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Charming 2-Bed Flat Near Piccadilly Station	£30,707	£150	55%	2	1	7	£87	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
City SuperHost Northern Quarter 2 Bedroom Apt	£37,458	£105	95%	2	1	2	£71	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
2 Bed City Central Apartment	£25,351	£190	36%	2	2	7	£55	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
2 Bed Apartment, City Centre Location	£47,308	£411	31%	2	2	1	£56	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Soho \| The Heim Residences	£40,139	£143	75%	2	2	28	£158	❌	❌	✅	Y / Y	⭐️ 4.3 (5)
Large City Centre 2BR/2B Flat	£36,622	£98	99%	2	2	1	£40	❌	❌	❌	Y / Y	⭐️ 5 (88)
City Centre Chic Apartment - Piccadilly	£36,716	£130	77%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (23)
City Centre Boutique Penthouse - Manchester	£28,880	£156	48%	2	3	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (19)
2 bedroom Flat in Northern Quarter	£21,356	£97	59%	2	2	12	£81	❌	❌	❌	Y / Y	⭐️ 4.6 (27)
The Northern Quarter Apartment	£97,439	£383	69%	2	1	1	£81	❌	❌	✅	Y / Y	⭐️ 5 (2)
Luxury 2Bed Mcr City Centre With Netflix+WIFI	£28,837	£155	50%	2	1	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (9)
A two bed city apartment	£20,940	£162	35%	2	3	1	£10	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
City Centre Boutique Penthouse - Piccadilly	£25,183	£150	46%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Central Northern Quarter Two Bedroom Apartment	£34,691	£133	71%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Cosy 2 bedroom apartment with free parking in M1	£16,846	£101	41%	2	2	1	£66	❌	❌	❌	Y / Y	⭐️ 4.1 (39)
Free Parking city centre 2 Bedroom apartment	£28,995	£113	69%	2	2	5	£44	❌	❌	❌	Y / Y	⭐️ 0 (0)
High rise 2bed central apartment	£36,626	£164	61%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cosy 2-Beds 2-Bath in Manchester	£25,730	£113	62%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Central 2bed AO Arena Piccadilly Ancoats	£33,554	£92	100%	2	1	4	£0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Midnight \| The Heim Residences	£57,443	£163	95%	2	1	1	£115	❌	❌	✅	Y / Y	⭐️ 4.7 (86)
Gotham City by Jacksonheim Residences	£34,447	£122	77%	2	1	30	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Manchester City Centre, M1,	£42,679	£144	81%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cosy Central 2-Bed Apartment	£33,687	£95	97%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (8)
Lovely 2 bedroom apartment in M1 with free parking	£24,003	£121	54%	2	2	1	£55	❌	❌	❌	Y / Y	⭐️ 4.7 (35)

Return Metrics

681.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£34,819	£69,639	£104,458	£139,278	£174,097	£348,195	£1,044,585
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	£34,819	£69,639	£104,458	£139,278	£174,097	£348,195	£1,044,585

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

681.84%

Payback Period Days

Return on Investment

681.84%

40 Hilton St England, M1 2BL

2 bed • 1 bath • 4 guests

Monthly Rent

£65,448

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £177/night at 60% occupancy.Projected nightly rate is £181/night at 60% occupancy.

Occupancy Rate

Top 6% 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.

£35,873

Avg annual revenue

60%

Avg occupancy rate

£181

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

£40k

£70k

£100k

£34,820

Profit

Revenue

£65,448

Operating Expenses

£16,229

Operating Income

£49,220

Net Effective Rent

£14,400

Profit (Cash Flow)

£34,820

£5,107

Cash Investment

Renos & Furnishing

£5,026

Setup Costs

£80

Total

£5,107

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

681.84%

Payback Period Days