BNBCalc Short Term Rental Investment Analysis Arundel Gate, Sheffield City Centre, England,

2 bed • 2 bath • 6 guests • £100,000

BNB

Calc

Annual Revenue

£21,697

Profit (Cash Flow)

£1,570

Cap Rate

8.3%

Annual Revenue

£21,697

AirDNA projects £117/night at 55% occupancy ($23,572). Airbtics projects £104/night at 57% occupancy ($21,697). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, £104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£14,341	£21,078	£29,450	£38,827
Occupancy	45%	58%	68%	76%
Nightly Rate	£85	£97	£115	£136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 2 Bed Apartment with FREE Parking	£37,295	£130	76%	2	2	1	£49	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
The Banker's Suite. City Centre. Sleeps 4.	£19,944	£76	70%	2	1	2	£25	❌	❌	❌	Y / Y	⭐️ 5 (412)
Landmark Central Apt 3 or 5	£16,309	£114	39%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (117)
Paradise Square Remodelled 18th Century Apt 1	£42,525	£165	69%	2	2	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (54)
Gorgeous Central Space Apt 4 or 7	£14,750	£134	30%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
☆ Splendid Central Apartment ☆	£23,734	£108	60%	2	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Lovely Sheffield Centre Apartment	£25,475	£151	46%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Stylish Central Escape	£17,572	£80	56%	2	1	1	£25	❌	❌	❌	N / N	⭐️ 4.5 (32)
City view apartment - Sheffield 105	£22,887	£105	58%	2	1	2	£25	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Luxury Apartment	£22,243	£110	54%	2	1	1	£44	❌	❌	✅	Y / Y	⭐️ 5 (10)
NEW- Modern 2Br Apt WiFi Sleep5 City Centre	£22,238	£96	61%	2	1	2	£53	❌	❌	✅	Y / Y	⭐️ 5 (60)
2-bedroom flat in landmark building, Castlegate	£32,585	£96	93%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Queens House City Centre Home	£25,170	£101	68%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Delightful Spacious Apt \| Free Parking \| Sleeps 6	£18,363	£88	54%	2	2	1	£44	❌	❌	✅	Y / Y	⭐️ 5 (132)
Home Away From Home - Contractors & Leisure	£24,130	£89	71%	2	1	2	£58	❌	❌	❌	Y / N	⭐️ 5 (43)
Exclusive Central Retreat- sleeps 4- very spacious	£20,129	£86	61%	2	1.5	1	£25	❌	❌	❌	N / Y	⭐️ 5 (44)
2 Bed, 2 Bath - Sheffield Centre	£29,223	£86	92%	2	1	5	£49	❌	❌	❌	Y / Y	⭐️ 5 (27)
The Heart of the City \| Stunning 2 Bed Apartment	£52,681	£181	78%	2	2	5	£53	❌	❌	❌	Y / Y	⭐️ 5 (17)
Stunning Central Space in the City 2BR 2BA	£31,308	£119	67%	2	2	2	£95	❌	❌	❌	Y / Y	⭐️ 5 (5)
Exquisite Central Apt 3 or 5	£22,818	£120	49%	2	2	1	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Elegance 2BR Central Apartment With Free Parking	£16,148	£98	45%	2	2	1	£0	❌	❌	❌	N / Y	⭐️ 5 (11)
Stunning 2 Bed Apt \| City Centre \| Netflix	£49,830	£197	68%	2	2	5	£49	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Unique Cathedral Quarter Victorian Apartment	£27,738	£126	59%	2	2	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Hallam Sleekt\|Central Apartment	£18,355	£86	58%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
City Center Gem- Flat for 6 in Sheffield GS404	£10,187	£80	35%	2	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Comfy Flat for 6 in City Center GS306	£20,558	£83	68%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Sleep 6 -Sheffield-George street GS202	£17,395	£83	57%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Spacious flat in Sheffield/City Center GS304	£14,375	£82	48%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Large 2 bed apart, walking distance to City Centre	£13,223	£84	42%	2	1	2	£24	❌	❌	❌	Y / Y	⭐️ 5 (196)
Home Away From Home	£33,383	£107	85%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Large Modern City Centre Apt with FREE Parking	£17,146	£114	41%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (11)
15% Monthly Discount \| City Views \| Parking Bay	£29,063	£107	74%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Flat for 6 in City Center GS101	£20,061	£77	71%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (5)
2 Bed Urban Retreat in Sheffield	£12,561	£88	39%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
2 Bedroom in Sheffield-City Center GS307	£11,663	£66	48%	2	1	2	£0	❌	❌	❌	N / Y	⭐️ 0 (2)
Roomy Flat for SIX in Sheffield-City Center GS405	£9,615	£64	41%	2	1	2	£0	❌	❌	❌	N / Y	⭐️ 0 (0)
Pristine 2-bedroom Apartment bang on city centre	£23,108	£128	48%	2	2	4	£49	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Excellent City Centre Apartment	£21,445	£86	66%	2	2	1	£15	❌	❌	❌	N / Y	⭐️ 5 (1)

Return Metrics

5.6% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£1,570	£3,140	£4,710	£6,280	£7,850	£15,701	£47,104
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£80,000	£80,000	£80,000	£80,000	£80,000	£80,000	£80,000
Down Payment	£20,000	£20,000	£20,000	£20,000	£20,000	£20,000	£20,000
Property Appreciation	£3,000	£6,090	£9,272	£12,550	£15,927	£34,391	£142,726
Total Return	£104,570	£109,230	£113,983	£118,831	£123,778	£150,093	£289,830

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.6%

Cap Rate

8.31%

Return on Investment

19.81%

Arundel Gate Sheffield City Centre, England

2 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

£1,570

Annual Profit

8.3%

Cap Rate

5.6%

Cash on Cash

£21,697

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £117/night at 55% occupancy.Projected nightly rate is £104/night at 57% occupancy.

Occupancy Rate

Top 53% 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.

£22,594

Avg annual revenue

57%

Avg occupancy rate

£104

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

£5k

£20k

£35k

£55k

£1,570

Profit

Revenue

£21,697

Operating Expenses

£13,382

Operating Income

£8,316

Mortgage & Taxes

£6,746

Profit (Cash Flow)

£1,570

£28,018

Cash Investment

Down Payment

£20,000

Renos & Furnishing

£5,018

Closing Costs

£3,000

Total

£28,018

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.6%

Cap Rate

8.31%

Return on Investment

19.81%