BNBCalc Short Term Rental Cohost Analysis 42 Lade Braes Walk, St Andrews, UK

3 bed • 1.5 bath • 6 guests • £0

BNB

Calc

Owner income

£25,143

Per year

This Airbnb could earn an additional

£5,238

Per month vs a Long-Term Rental

Annual Revenue range

£60,560 - £138,418

Annual Revenue

£62,857

AirDNA projects £285/night at 64% occupancy ($66,650). Airbtics projects £282/night at 64% occupancy ($65,927). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, £269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£41,169	£60,560	£85,334	£138,418
Occupancy	54%	65%	81%	87%
Nightly Rate	£206	£251	£283	£429

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Town Centre Apartment & Parking	£61,990	£203	81%	3	2	3	£174	❌	❌	❌	Y / Y	⭐️ 5 (27)
Gibson Place \| 15 Secs to The Old Course	£95,333	£314	82%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (115)
Pipeland Loft (No 42)	£56,286	£240	63%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (37)
Kinnessburn Cottage - free parking, close to golf	£47,428	£151	80%	3	2.5	2	£83	❌	❌	✅	Y / Y	⭐️ 5 (48)
Southfield House St Andrews	£54,781	£280	53%	3	2	3	£73	❌	❌	❌	Y / Y	⭐️ 5 (7)
Unique Character 'Cottage' in Central St Andrews	£31,223	£146	55%	3	2	3	£165	❌	❌	❌	Y / Y	⭐️ 5 (26)
Southfield Apartments (No 14)	£48,057	£214	59%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
The Garden House, St. Andrews, town centre	£60,772	£191	87%	3	3	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (108)
Central Apartment With Parking	£37,579	£168	56%	3	2	2	£144	❌	❌	❌	Y / Y	⭐️ 5 (17)
Berchem Villa	£48,337	£208	62%	3	1	1	£117	❌	❌	❌	Y / Y	⭐️ 5 (46)
Southgait Hall (No 17) \| St Andrews	£62,827	£193	87%	3	2	1	£93	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Central renovated Victorian flat	£67,327	£253	71%	3	1	4	£73	❌	❌	❌	Y / Y	⭐️ 5 (54)
Howard Place, St Andrews	£69,538	£291	63%	3	1	2	£93	❌	❌	✅	Y / Y	⭐️ 5 (5)
Outstanding Victorian Townhouse Apartment	£89,567	£360	67%	3	3	2	£174	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Golfers Retreat St Andrews	£61,283	£261	64%	3	3.5	3	£87	❌	❌	❌	Y / Y	⭐️ 5 (34)
St. Andrews Luxury Townhouse - mins to Old Course	£77,758	£255	83%	3	2	3	£83	❌	❌	✅	Y / Y	⭐️ 5 (208)
In the Heart of St Andrews	£58,452	£209	74%	3	2	3	£146	❌	❌	❌	Y / Y	⭐️ 5 (9)
Dunperrogh - Close to The Old Course, St Andrews	£117,197	£383	83%	3	2	3	£126	❌	❌	❌	Y / Y	⭐️ 5 (41)
Forgan Cottage-pet friendly	£72,795	£255	78%	3	1.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Central Garden Flat at the heart of St Andrews	£43,262	£175	66%	3	2	2	£78	❌	❌	✅	Y / Y	⭐️ 5 (62)
Murray Place - 5 min walk to The Old Course	£46,892	£252	50%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (23)
Rose Villa	£33,256	£243	37%	3	1	3	£73	❌	❌	✅	Y / Y	⭐️ 5 (1)
Livingstone Lodge	£63,703	£218	78%	3	2	1	£93	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
1 Links Crecsnt	£81,379	£418	53%	3	3	7	£146	❌	❌	❌	Y / Y	⭐️ 5 (24)
Lockhart House	£64,925	£266	65%	3	2.5	1	£117	❌	❌	❌	Y / Y	⭐️ 5 (36)
Howard Place, St Andrews	£45,785	£250	49%	3	2	2	£92	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
14 B Howard Place, St Andrews 3 bedroom apartment.	£65,941	£269	67%	3	2	3	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
Westport Court	£59,560	£271	60%	3	3	3	£88	❌	❌	✅	Y / Y	⭐️ 5 (6)
Town Centre 3 Bedroom Apartment	£47,037	£229	56%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
35A Bell Street, St.Andrews	£61,730	£248	68%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Greyfriars Snug	£101,463	£313	88%	3	1	1	£93	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lovely town centre cottage 5 minutes to Old Course	£30,699	£645	13%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Central Townhouse, St Andrews	£34,751	£198	48%	3	1	2	£121	❌	❌	✅	Y / Y	⭐️ 5 (58)
Charming Apt- Old Course/West Sands 5 min walk	£95,011	£702	37%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern Ground Floor Main Door Apartment	£80,883	£251	88%	3	2	2	£49	❌	❌	❌	Y / N	⭐️ 3 (3)
Abbotsford House	£47,401	£127	98%	3	1	1	£105	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Leeward - The Perfect place for Golfers!	£81,550	£275	81%	3	2	5	£97	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern apartment: Old Course 2 mins,private garden	£29,015	£529	15%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Pipeland Pad (No 62)	£63,245	£168	100%	3	1	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (6)
Traditional Cottage: Old Course 5 mins, garden	£51,610	£671	21%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (18)

42 Lade Braes Walk Scotland, KY16 9DA

3 bed • 1.5 bath • 6 guests

£62,857

Annual Revenue

BNBCalc predicts this property will get $282 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

£61,190

Avg annual revenue

64%

Avg occupancy rate

£282

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

£30k

£55k

£85k

£120k

£31,428

Profit

Revenue

£62,857

Cleaning

£7,677

Cohost commission

£31,428

Owner payout

£25,143

£0

Cash Investment

Renos & Furnishing

£0

Total

£0