BNBCalc Short Term Rental Investment Analysis 756 Woodborough Road, Mapperley, Nottingham, UK

3 bed • 1 bath • 2 guests • £194,500

BNB

Calc

Annual Revenue

£36,913

Profit (Cash Flow)

£19,187

Cap Rate

10.9%

Annual Revenue

£36,913

AirDNA projects £121/night at 71% occupancy ($31,490). Airbtics projects £150/night at 59% occupancy ($32,407). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, £171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£22,916	£29,929	£46,546	£60,647
Occupancy	52%	62%	72%	79%
Nightly Rate	£118	£128	£171	£202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfortable 3 Bed House with Garden & Parking	£25,231	£113	58%	3	1	2	£40	❌	❌	❌	Y / N	⭐️ 4.5 (43)
Modern House w/Terrace in Nottingham FREE Parking	£32,226	£184	43%	3	2	2	£101	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Newly Renovated Spacious House with FREE Parking	£27,603	£85	76%	3	2	2	£102	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Stylish 3 Bedroom House - Central Location	£25,097	£122	53%	3	1	2	£66	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Alderton House - Spacious 3 Bed with Parking	£34,693	£147	62%	3	1	3	£86	❌	❌	❌	Y / N	⭐️ 4.6 (17)
Hillside House	£32,606	£115	73%	3	1	3	£86	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
The Escape	£26,707	£96	70%	3	3	1	£81	❌	❌	✅	Y / Y	⭐️ 5 (50)
Luxury detached house next to Gedling Country Park	£36,376	£267	37%	3	4	2	£40	❌	❌	✅	Y / Y	⭐️ 5 (44)
3BR House Ideal for Corporate Stays in Nottingham	£34,392	£140	63%	3	1	3	£87	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Free Parking 3 Bedroom House in Nottingham	£30,056	£129	59%	3	2	2	£101	❌	❌	❌	Y / Y	⭐️ 5 (3)
3Bed Home Minutes Away from Town	£42,155	£124	93%	3	2	1	£0	❌	✅	❌	Y / Y	⭐️ 4.7 (151)
Urban City Centre Contractor Home 3 Bedrooms	£44,711	£163	74%	3	2	2	£66	❌	❌	✅	Y / N	⭐️ 4.5 (15)
Beautiful Nottingham home with Private Driveway	£27,580	£121	58%	3	2	1	£92	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Stunning Home \| Sleeps 6 \| Prime Location!	£52,830	£202	70%	3	1	2	£72	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ventnor Rise - 3 Bed house	£32,618	£101	84%	3	1	3	£91	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Spacious home near city hospital	£25,192	£125	54%	3	2	2	£36	❌	❌	❌	Y / N	⭐️ 4.4 (11)
Driveway parking,Big spacious house,sleeps 7people	£44,385	£178	66%	3	4	2	£71	❌	❌	❌	Y / N	⭐️ 4.7 (6)
Charming 3-Bed Retreat, Excellent Locaton	£19,178	£114	44%	3	1	30	£46	❌	❌	❌	Y / N	⭐️ 4.7 (8)
Affordable 3 Bedroom House,Parking,close to City	£26,794	£121	59%	3	1	2	£80	❌	❌	✅	Y / N	⭐️ 0 (2)
White House Villa	£64,452	£443	39%	3	1	2	£41	❌	✅	❌	Y / Y	⭐️ 5 (2)
Pet Friendly Home in Nottingham	£29,291	£97	79%	3	1	1	£49	❌	❌	✅	Y / Y	⭐️ 4.6 (21)
Newly Renovated Large 3 Bedroom 3 Bathroom House	£44,462	£170	68%	3	1	1	£87	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Luxury 3 bed apt 5mins from city - free parking!	£35,317	£136	71%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cosy home in a quiet area.	£20,345	£103	54%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Bella's House: Motor Point Arena	£54,252	£206	72%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (12)
Porchester House/Parking/Close to City Centre	£51,339	£199	70%	3	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Peaceful and Inviting 3-Bed Home \| Ideal Location	£38,705	£127	81%	3	1	2	£71	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Luxury Stay- Netflx/Disney, Free Parking, sleeps 6	£32,888	£116	72%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cosy 3-Bed Flat Opposite Forest Recreation Ground	£26,207	£128	56%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Contractors 4 Bed House, close CityCentre, Parking	£27,263	£126	59%	3	2	4	£39	❌	❌	❌	Y / Y	⭐️ 5 (1)
Nottingham getaway for 6, perfect for 3 couples	£67,092	£211	87%	3	3	1	£0	❌	❌	❌	N / Y	⭐️ 0 (1)
Stylish 3 bed home In Nottingham - Harmony House	£37,369	£148	69%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Central Modern Apartment w/ Free Parking	£38,983	£138	77%	3	1	4	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Charming & Welcoming Home \| Flexible Self Check-In	£22,543	£119	49%	3	1	2	£66	❌	❌	❌	Y / Y	⭐️ 4 (3)
3 Bed Home with Pool Table, Parking & Netflix	£34,092	£126	69%	3	1	1	£84	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

328.83% 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)	£19,187	£38,374	£57,561	£76,749	£95,936	£191,872	£575,617
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£194,500	£194,500	£194,500	£194,500	£194,500	£194,500	£194,500
Down Payment	£0	£0	£0	£0	£0	£0	£0
Property Appreciation	£5,835	£11,845	£18,035	£24,411	£30,978	£66,891	£277,602
Total Return	£219,522	£244,719	£270,097	£295,660	£321,415	£453,264	£1,047,720

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

328.83%

Cap Rate

10.85%

Return on Investment

458.17%

756 Woodborough Rd Mapperley, England, NG3 5QJ

3 bed • 1 bath • 2 guests

Purchase Price

941

Airbnb Investor Score

£7,575

Annual Profit

10.9%

Cap Rate

328.8%

Cash on Cash

£36,913

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £121/night at 71% occupancy.Projected nightly rate is £150/night at 59% occupancy.

Occupancy Rate

Top 58% 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.

£32,888

Avg annual revenue

59%

Avg occupancy rate

£150

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

£45k

£70k

£19,187

Profit

Revenue

£36,913

Operating Expenses

£15,800

Operating Income

£21,113

Mortgage & Taxes

£1,926

Profit (Cash Flow)

£19,187

£0

Cash Investment

Down Payment

£0

Renos & Furnishing

£0

Total

£0

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

328.83%

Cap Rate

10.85%

Return on Investment

458.17%