BNBCalc Short Term Rental Investment Analysis 80 Mayfield Road, Ashbourne, UK

3 bed • 1 bath • 6 guests • £180,000

BNB

Calc

Annual Revenue

£36,680

Profit (Cash Flow)

£19,545

Cap Rate

11.8%

Annual Revenue

£36,680

AirDNA projects £144/night at 56% occupancy ($29,434). Airbtics projects £183/night at 55% occupancy ($36,680). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, £183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,456	£34,174	£62,659	£82,009
Occupancy	41%	53%	70%	77%
Nightly Rate	£121	£173	£239	£285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chapter One - Ashbourne	£32,126	£110	77%	3	1	2	£58	❌	❌	✅	Y / Y	⭐️ 5 (214)
Belle Vue	£27,355	£178	42%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cosy 3 Bedroom Cottage Ashbourne, Sleeps 5	£20,491	£104	54%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Pet Friendly Cottage Ashbourne with Parking	£23,707	£141	46%	3	1.5	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (10)
The Crooked Cottage	£22,119	£83	73%	3	1	1	£0	❌	❌	✅	Y / N	⭐️ 0 (0)
Cherry Tree Bungalow	£30,293	£122	67%	3	1	3	£39	❌	❌	❌	Y / Y	⭐️ 5 (36)
Hawthorn cottage, Explore the Peak District!	£17,217	£118	40%	3	1	6	£0	❌	❌	✅	Y / Y	⭐️ 5 (14)
The stunning Regal Hemsworth	£28,307	£158	49%	3	3	1	£0	✅	❌	✅	Y / Y	⭐️ 4.9 (28)
Peak District Perfection	£74,758	£204	100%	3	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (37)
The Orchards, Peak District Walking Hiking Cycling	£19,062	£159	32%	3	2	3	£73	❌	❌	✅	Y / Y	⭐️ 5 (156)
Swallow Cottage in the Derbyshire Dales	£14,593	£121	32%	3	2	2	£48	❌	❌	❌	Y / N	⭐️ 4.5 (43)
Derbyshire - Meadow Cottage - Alton Towers	£25,259	£173	40%	3	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (100)
Character Cottage Nr Peak District & Alton Towers	£30,061	£173	47%	3	2.5	2	£63	❌	❌	❌	Y / Y	⭐️ 5 (190)
Rural retreat at Throwley Cottage	£64,538	£248	71%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (65)
Ann's Home Near Alton Towers	£29,008	£94	77%	3	1.5	1	£73	❌	❌	✅	Y / Y	⭐️ 5 (69)
Luxury Cottage Green Cottage, Peak District	£85,187	£262	87%	3	2	2	£49	❌	✅	✅	Y / Y	⭐️ 5 (40)
Lee House Farm Manifold cycle trail Peak District	£27,215	£138	53%	3	1	3	£39	❌	✅	✅	N / Y	⭐️ 5 (53)
Ostrich Cottage	£44,730	£278	44%	3	3	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Beautiful Cottage In Rural Peak District Village	£27,553	£108	70%	3	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (179)
Garden Cottage Wootton	£49,119	£274	49%	3	1.5	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Hillocks Cottage, Kniveton Nr Ashbourne	£24,238	£111	57%	3	1.5	3	£39	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Old Barn, Ellastone - Luxury Cottage Peak District	£44,242	£288	42%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Lakeview Cottage	£33,086	£197	46%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Kingfisher Barn	£23,888	£176	37%	3	2	2	£0	❌	❌	✅	Y / N	⭐️ 5 (27)
The Barn & private hot tub- Ashbourne,Alton Towers	£70,054	£302	63%	3	3	2	£73	❌	✅	✅	Y / Y	⭐️ 4.8 (102)
Gag Barn Nr Thorpe (Peak District/Dovedale)	£28,577	£128	60%	3	1.5	3	£49	❌	❌	✅	Y / Y	⭐️ 5 (206)
The View at Orchard View	£49,244	£182	74%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Rocester Roost - Alton Towers - Free Parking	£28,749	£118	61%	3	1	1	£92	❌	❌	❌	Y / Y	⭐️ 4.7 (76)
Church Farm Holiday Cottages - Winnets Cottage	£19,751	£160	32%	3	1	2	£128	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Derwent; woodland lodge with hot tub for 6	£41,908	£203	54%	3	3	2	£333	❌	✅	✅	Y / Y	⭐️ 5 (22)
The Eyrie	£82,199	£274	82%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Woodbine cottage part of Alton Cottages	£60,758	£346	48%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Dog-friendly, Country Cottage for 6 people	£35,912	£289	34%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (68)
Family house on the edge of the Peak District	£32,541	£117	76%	3	1	2	£19	❌	❌	❌	Y / Y	⭐️ 5 (119)
Willow Bridge Cottage	£52,159	£237	58%	3	2	2	£58	❌	❌	✅	Y / Y	⭐️ 5 (97)
Charming 18th Century Stone Cottage in Derbyshire	£35,204	£108	87%	3	1.5	2	£29	❌	❌	❌	Y / Y	⭐️ 5 (120)
Luxury SC Cottage Lake views 6-8 Guests	£52,756	£209	69%	3	2	3	£0	❌	✅	❌	Y / Y	⭐️ 5 (209)
Beautiful Cottage in Alton	£20,023	£142	37%	3	2	2	£92	❌	✅	❌	Y / N	⭐️ 5 (55)

Return Metrics

34.42% 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)	£19,545	£39,090	£58,636	£78,181	£97,727	£195,454	£586,363
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£135,000	£135,000	£135,000	£135,000	£135,000	£135,000	£135,000
Down Payment	£45,000	£45,000	£45,000	£45,000	£45,000	£45,000	£45,000
Property Appreciation	£5,400	£10,962	£16,690	£22,591	£28,669	£61,904	£256,907
Total Return	£204,945	£230,052	£255,327	£280,773	£306,396	£437,359	£1,023,271

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.42%

Cap Rate

11.84%

Return on Investment

47.43%

80 Mayfield Rd 80 England, DE6 1AS

3 bed • 1 bath • 6 guests

Purchase Price

162

Airbnb Investor Score

£10,848

Annual Profit

11.8%

Cap Rate

34.4%

Cash on Cash

£36,680

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £144/night at 56% occupancy.Projected nightly rate is £183/night at 55% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£36,820

Avg annual revenue

55%

Avg occupancy rate

£182

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

£15k

£35k

£60k

£85k

£19,545

Profit

Revenue

£36,680

Operating Expenses

£15,353

Operating Income

£21,327

Mortgage & Taxes

£1,782

Profit (Cash Flow)

£19,545

£51,383

Cash Investment

Down Payment

£45,000

Renos & Furnishing

£6,383

Total

£51,383

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.42%

Cap Rate

11.84%

Return on Investment

47.43%