BNBCalc Short Term Rental Investment Analysis Blackburn St, Kinning Park, Scotland,

3 bed • 2 bath • 6 guests • £181,500

BNB

Calc

Annual Revenue

£82,042

Profit (Cash Flow)

£47,924

Cap Rate

33.1%

Annual Revenue

£82,042

AirDNA projects £166/night at 54% occupancy ($32,645). Airbtics projects £242/night at 68% occupancy ($60,035). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 79% occupancy rate, £284 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£30,905	£52,041	£83,571	£122,920
Occupancy	59%	69%	79%	87%
Nightly Rate	£141	£203	£284	£379

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Victorian spacious flat	£38,674	£172	60%	3	1	3	£67	❌	❌	❌	Y / Y	⭐️ 5 (42)
2 Floor 3 Bed House Central Hydro Private Parking!	£23,907	£101	60%	3	1	1	£67	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
3 Bedroom/3 Bathroom Large Flat Near OVO Hydro	£63,587	£273	63%	3	3	2	£52	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Stunning Victorian home near Dumbreck station	£67,074	£261	68%	3	1	1	£92	❌	❌	❌	Y / Y	⭐️ 5 (96)
Ground floor Apartment in Kelvingrove Area	£36,834	£219	46%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (142)
Spacious Apartment in West End	£27,180	£140	53%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.5 (63)
Beautiful Unique Mews Cottage House City -West End	£54,063	£359	41%	3	3	2	£103	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Stunning 3 bedroom flat, incredible location	£68,389	£234	79%	3	3	2	£124	❌	❌	❌	Y / Y	⭐️ 4.8 (406)
Beautiful 3 bed apt in the City Centre.	£55,795	£206	71%	3	1	3	£134	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Newly renovated apartment with private entrance.	£38,744	£139	75%	3	1	3	£72	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Glasgow Center/West End Apartment	£34,920	£148	63%	3	1	1	£52	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Luxury 3 bedroom stay in the heart of the West End	£142,033	£606	64%	3	3	2	£0	❌	✅	❌	Y / Y	⭐️ 5 (7)
Stunning West-end Flat with period features	£42,665	£173	67%	3	1	2	£67	❌	❌	✅	Y / Y	⭐️ 4.7 (147)
3 Bedroom Apartment in the Heart of Finnieston	£52,996	£164	87%	3	1	2	£67	❌	❌	✅	Y / Y	⭐️ 4.8 (157)
City Centre Duplex Apartment 3 Bdrm	£45,704	£208	60%	3	3	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Spacious warehouse conversion in the City Centre.	£118,792	£359	90%	3	3	2	£52	❌	❌	✅	Y / Y	⭐️ 5 (108)
Stunning Mansion Flat with lots of Period Features	£63,159	£230	74%	3	1	2	£72	❌	❌	❌	Y / Y	⭐️ 5 (225)
Stylish House w/ Garden&Parking	£41,114	£141	72%	3	3	3	£165	❌	❌	❌	Y / Y	⭐️ 4.3 (33)
Luxury 3 Bedroom Apartment in Glasgow City Centre	£80,961	£325	68%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Executive 3 bed flat in heart of Glasgow. (2/1)	£56,524	£201	76%	3	3	2	£113	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Executive 3 bed flat in heart of Glasgow. (1/1)	£50,809	£188	73%	3	4	2	£113	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Glasgow City Centre, Merchant City 3 bed penthouse	£121,297	£379	87%	3	3	1	£41	❌	❌	❌	Y / Y	⭐️ 4.9 (185)
Spacious 3 Bed in City Centre Town House	£64,952	£188	91%	3	3	2	£125	❌	❌	❌	N / Y	⭐️ 5 (4)
Glasgow West End flat short walk to Hydro and SECC	£96,353	£302	87%	3	3	2	£77	❌	❌	✅	Y / Y	⭐️ 5 (90)
Elegant Victorian apartment in Pollokshields	£55,498	£176	85%	3	1	2	£62	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Spacious, High Ceiling Home in Glasgow	£23,732	£134	48%	3	1	2	£40	❌	❌	❌	Y / Y	⭐️ 4.5 (182)
Bright & Modern Family Apartment near City Centre	£77,494	£279	76%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
Spacious 3 Bed Home in Glasgow City(Free parking)	£30,764	£143	56%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (56)
large garden pet friendly 2 double beds, one sing	£37,342	£120	82%	3	1	1	£41	❌	❌	✅	Y / Y	⭐️ 5 (123)
Spacious, Traditional 3-Bedroom Tenement	£54,261	£272	54%	3	1	2	£83	❌	❌	❌	Y / N	⭐️ 4.8 (31)
"The Big Yin" Twin Duplexes 7 Guests Free Parking	£129,196	£380	92%	3	1	1	£57	❌	❌	✅	Y / Y	⭐️ 0 (0)
Modern 3 Bedroom Flat in Glasgow	£61,588	£220	76%	3	1	2	£103	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Ideal 3 Bedroom Home In Glasgow With Free Parking	£26,924	£141	48%	3	1	2	£83	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Lovely 3 bedroom flat 10 mins from the city centre	£102,389	£348	80%	3	1	2	£36	❌	❌	❌	N / Y	⭐️ 4.5 (94)
Bright 3-bed flat overlooking The Clyde	£29,382	£103	67%	3	2	3	£165	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
3 Bed Apt close to city OVO Hydro& Ibrox Stadium	£27,498	£142	53%	3	3	2	£0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Spacious 3-Bed Apartment Central Glasgow West End	£35,681	£122	78%	3	1	1	£69	❌	❌	❌	Y / Y	⭐️ 4.4 (51)
Glasgow Gem Flat 3 Beds 2 Baths Central	£41,703	£113	94%	3	0	2	£110	❌	❌	❌	N / Y	⭐️ 4.7 (38)
Mansion apartment, Glasgow	£50,473	£406	34%	3	1	2	£0	❌	❌	❌	Y / N	⭐️ 4.8 (8)

Return Metrics

98.38% 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)	£47,923	£95,847	£143,770	£191,694	£239,618	£479,236	£1,437,708
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£145,200	£145,200	£145,200	£145,200	£145,200	£145,200	£145,200
Down Payment	£36,300	£36,300	£36,300	£36,300	£36,300	£36,300	£36,300
Property Appreciation	£5,445	£11,053	£16,829	£22,779	£28,908	£62,420	£259,048
Total Return	£234,868	£288,400	£342,100	£395,974	£450,026	£723,157	£1,878,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.38%

Cap Rate

33.14%

Return on Investment

113.22%

Blackburn St Kinning Park, Scotland

3 bed • 2 bath • 6 guests

Purchase Price

520

Airbnb Investor Score

£47,923

Annual Profit

33.1%

Cap Rate

98.4%

Cash on Cash

£82,042

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is £166/night at 54% occupancy.Projected nightly rate is £242/night at 68% occupancy.

Occupancy Rate

Top 26% 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.

£59,035

Avg annual revenue

68%

Avg occupancy rate

£241

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

£25k

£60k

£100k

£145k

£47,924

Profit

Revenue

£82,042

Operating Expenses

£21,875

Operating Income

£60,167

Mortgage & Taxes

£12,243

Profit (Cash Flow)

£47,924

£48,710

Cash Investment

Down Payment

£36,300

Renos & Furnishing

£6,965

Closing Costs

£5,445

Total

£48,710

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

98.38%

Cap Rate

33.14%

Return on Investment

113.22%