BNBCalc Short Term Rental Investment Analysis 72 Miles Hill Rd, Chapel Allerton, England, LS7 2ES

3 bed • 2 bath • 4 guests • £257,500

BNB

Calc

Annual Revenue

£39,570

Profit (Cash Flow)

£27,384

Cap Rate

10.6%

Annual Revenue

£39,570

AirDNA projects £115/night at 59% occupancy ($24,778). Airbtics projects £148/night at 59% occupancy ($31,955). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, £164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,039	£30,335	£46,232	£65,826
Occupancy	42%	60%	75%	85%
Nightly Rate	£109	£136	£164	£205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Coach House 'The Countryside comes to Leeds'	£31,180	£98	85%	3	3	2	£45	❌	❌	✅	Y / Y	⭐️ 5 (476)
Your Leeds Festival Base: Clarendon Comfort	£27,368	£100	67%	3	1	2	£110	❌	❌	❌	N / Y	⭐️ 0 (2)
3 bed apartment - next to Leeds City Centre & Uni	£30,653	£136	59%	3	3	2	£59	❌	❌	❌	Y / Y	⭐️ 4 (20)
Home to home 3 bed house with garden and parking	£48,763	£175	74%	3	1.5	2	£85	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Peaceful 3 Bed Home with Unique Garden Room	£43,463	£118	100%	3	1	3	£50	❌	❌	✅	Y / N	⭐️ 5 (102)
Stylish city home from home, 3 large bedroom house	£10,754	£155	19%	3	1.5	2	£100	❌	❌	❌	Y / Y	⭐️ 5 (126)
Simply gorgeous! Modern yet cosy home from home	£17,503	£94	49%	3	1	2	£55	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
Stylish Luxury Leeds House	£19,218	£201	25%	3	2	2	£80	❌	❌	✅	Y / Y	⭐️ 5 (84)
Homebird Property - Haddon House	£31,127	£116	68%	3	3	3	£75	❌	❌	❌	Y / Y	⭐️ 5 (25)
HAVEN HOUSE - LOVELY DETACHED RESIDENCE	£29,910	£85	89%	3	3	2	£86	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
GuestReady-Close To Leeds City, Spacious, Sleeps 6	£27,539	£90	81%	3	2	1	£120	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Amazing House, Sleeps 5, Driveway, Sky-TV	£46,171	£154	82%	3	1	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious 3 Beds + free parking	£47,415	£166	77%	3	1.5	2	£75	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Homebird Property - Conway House	£16,429	£98	42%	3	3	3	£59	❌	❌	❌	Y / Y	⭐️ 5 (26)
Modern 5-Bed Home near Leeds City Centre	£21,966	£127	46%	3	1	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (17)
3 BR Chic Home with Balcony & Free Parking!	£48,210	£172	72%	3	1	1	£135	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cosy and Stylish 3 Bedroom Terrace	£38,903	£127	83%	3	1	2	£30	❌	❌	❌	Y / N	⭐️ 5 (24)
3 Bed - Close to City Centre, LGI and Uni of Leeds	£39,833	£136	79%	3	1	2	£90	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
The Chambers Presents Long Stay Offers	£32,768	£140	57%	3	1	1	£110	❌	❌	✅	Y / Y	⭐️ 3.8 (4)
Urban Charm - near Headingley - driveway parking	£28,482	£100	75%	3	1	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (23)
Luxurious 3 bed house, private parking & garden	£82,764	£234	96%	3	1	2	£94	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Spacious 3br Family Home, kids Headingley Stadium	£21,901	£427	14%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Clarendon Offers Perfect Contractors Home	£35,476	£136	66%	3	1	2	£110	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Cosy 3 BDR house/ Pet Friendly/ Free Parking/WIFI	£21,657	£144	41%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (9)
Spacious 3 bed bath kitchenette Nr Uni,FreeParking	£27,383	£202	37%	3	3	4	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cosy home in Woodhouse, Leeds \| Free Parking\|WiFi	£77,007	£314	67%	3	5	1	£0	✅	❌	❌	N / Y	⭐️ 5 (4)
Kelso Contractor’s Get Long Stay Offers	£18,312	£129	37%	3	1	1	£111	❌	❌	❌	Y / Y	⭐️ 2.5 (2)
The Leeds United House - Parking	£8,556	£106	22%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Stylish Home From Home in Leeds	£28,428	£124	61%	3	3	2	£75	❌	❌	❌	Y / Y	⭐️ 4.6 (48)
3 Bedroom Maisonette in Hyde Park	£18,390	£51	99%	3	1	7	£0	❌	❌	❌	Y / N	⭐️ 4.5 (24)
Roomy home 3 BR w/conservatory	£26,435	£109	66%	3	1	3	£60	❌	❌	❌	Y / Y	⭐️ 5 (7)
Tranquil Townhouse in Meanwood	£26,619	£247	28%	3	3	3	£90	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
House - Free Parking\|Hospital\|Contractors\|Families	£19,871	£129	42%	3	1.5	1	£0	✅	❌	❌	Y / Y	⭐️ 5 (3)
The Old School House-A Spacious Haven for Families	£30,640	£164	51%	3	2	1	£0	❌	❌	❌	Y / N	⭐️ 5 (18)
The Reginald : High Quality and Luxurious	£33,750	£152	58%	3	1.5	2	£80	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern 3 bed home near Chapel Allerton	£15,133	£185	22%	3	1	2	£86	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
3 Bedroom, Ground Floor Apartment in Headingley	£28,952	£139	57%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (8)
3-BR house with private driveway	£32,133	£121	72%	3	1	7	£30	❌	❌	❌	Y / N	⭐️ 4.2 (7)
3 bed home in Meanwood	£20,150	£104	53%	3	1	1	£0	❌	❌	✅	Y / N	⭐️ 4 (13)
3 bedroom apartment 5 minutes from city centre	£23,961	£136	48%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)

Return Metrics

60.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£27,384	£54,768	£82,153	£109,537	£136,922	£273,844	£821,532
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£226,599	£226,599	£226,599	£226,599	£226,599	£226,599	£226,599
Down Payment	£30,900	£30,900	£30,900	£30,900	£30,900	£30,900	£30,900
Property Appreciation	£7,725	£15,681	£23,877	£32,318	£41,013	£88,558	£367,520
Total Return	£292,609	£327,950	£363,530	£399,356	£435,435	£619,902	£1,446,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.36%

Cap Rate

10.63%

Return on Investment

85.3%

72 Miles Hill Rd Chapel Allerton, England, LS7 2ES

3 bed • 2 bath • 4 guests

Purchase Price

224

Airbnb Investor Score

£13,444

Annual Profit

10.6%

Cap Rate

60.4%

Cash on Cash

£39,570

Annual Revenue

BNBCalc predicts this property will get $148 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% 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.

£30,879

Avg annual revenue

59%

Avg occupancy rate

£148

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

£55k

£85k

£27,384

Profit

Revenue

£39,570

Operating Expenses

£12,186

Operating Income

£27,384

Mortgage & Taxes

£0

Profit (Cash Flow)

£27,384

£37,641

Cash Investment

Down Payment

£30,900

Renos & Furnishing

£6,741

Total

£37,641

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

60.36%

Cap Rate

10.63%

Return on Investment

85.3%