BNBCalc Short Term Rental Investment Analysis Burton Pl, , England, M15 4PT

1 bed • 1 bath • 2 guests • £160,000

BNB

Calc

Annual Revenue

£23,793

Profit (Cash Flow)

-£405

Cap Rate

6.5%

Annual Revenue

£23,793

AirDNA projects £91/night at 65% occupancy ($21,653). Airbtics projects £112/night at 58% occupancy ($23,793). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, £112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£15,484	£22,184	£34,216	£46,039
Occupancy	45%	54%	71%	83%
Nightly Rate	£93	£110	£128	£148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 Bedroom Duplex Apartment in Manchester	£18,914	£97	49%	1	1	1	£57	❌	❌	❌	Y / Y	⭐️ 5 (39)
Bright and chic 1 bed apartment-perfect city spot	£24,991	£87	76%	1	1	2	£29	❌	❌	❌	Y / Y	⭐️ 5 (131)
Duplex \| Balcony+Free Parking \|Central Manchester	£36,249	£124	77%	1	1.5	1	£29	❌	❌	✅	Y / Y	⭐️ 4.5 (121)
Luxury 1 Bed Apartment \| Deansgate \| New build	£19,523	£73	71%	1	1	5	£33	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxury split-level flat with rooftop garden access	£24,061	£112	55%	1	1.5	1	£57	❌	❌	❌	Y / Y	⭐️ 5 (90)
Modern City Centre Flat - Castlefield - Manchester	£18,566	£60	83%	1	1	4	£57	❌	❌	❌	Y / Y	⭐️ 4.5 (168)
Lovely 1 Bedroom Duplex Apartment in Manchester	£29,798	£121	65%	1	1.5	2	£57	❌	❌	✅	Y / Y	⭐️ 5 (45)
City Centre Location - Unique Romantic Canal Boat	£36,458	£130	75%	1	1	1	£19	❌	❌	✅	N / N	⭐️ 5 (465)
The Executive City Suite \|1-BR Luxurious Apartment	£38,578	£143	71%	1	1	7	£47	❌	❌	✅	Y / Y	⭐️ 5 (12)
The CityScape Suite\| Luxury & Cosy 1 BR Sleeps 3	£24,022	£124	50%	1	1	7	£53	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
City Centre Location - Fun & Quirky Canal Boat	£41,148	£126	88%	1	1.5	1	£19	❌	❌	✅	N / N	⭐️ 5 (828)
1 Bedroom Apartments City center	£26,711	£142	49%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Cozy Corner	£9,932	£60	45%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
1 Bed Converted Mill Apartment	£24,531	£124	53%	1	1	3	£26	❌	❌	✅	Y / Y	⭐️ 5 (14)
Lake-View Apartment/City center	£20,984	£108	52%	1	1	2	£38	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bright one bed flat Manchester	£33,353	£98	92%	1	1	2	£29	❌	❌	❌	Y / N	⭐️ 5 (10)
Maison DeLaMode - 1BR Apt+Up To 50% Off	£49,528	£153	88%	1	1	7	£62	❌	❌	❌	Y / Y	⭐️ 0 (1)
Entire Apartment in Greater Manchester	£17,216	£72	65%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Central 1 bedroom apartment	£14,447	£90	44%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (6)
1BR Flat Near Centre~Walk to Castlefield Bowl!	£18,219	£96	52%	1	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (9)
1Bed Apt Salford/MCR City Centre	£15,494	£109	39%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Modern city-Centre Apartment	£15,035	£82	50%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (16)
40% Off\| Deansgate\| Business or Family\| Corporate	£29,134	£166	48%	1	1	7	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Exquisite 1 Bed Apartment Manchester	£12,050	£84	39%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Modern One-Bedroom Apartment	£28,381	£96	81%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Relaxing retreat in Castlefield	£25,739	£93	73%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Bespoke narrowboat	£24,875	£148	46%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 5 (28)
Central 2 Level - Balcony-Free Parking-Wi-Fi	£11,770	£179	18%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful 10th floor 1 bed City centre apartment	£23,506	£90	71%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Manchester Skygardens-Charming Boutique	£12,657	£93	37%	1	2	2	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Wonderful Apartment in the Heart of Castlefield	£19,698	£77	70%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
1 bedroom apartment in Manchester city center	£16,171	£117	36%	1	1	1	£24	❌	❌	✅	Y / Y	⭐️ 4 (4)
Long/Term Stay in Salford	£20,910	£108	53%	1	1	14	£0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful 1-Bed Apartment in Salford	£12,193	£128	26%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Etesian Lounge - 1BR Apt+Up To 50% Off	£33,372	£128	68%	1	1	7	£62	❌	❌	❌	Y / Y	⭐️ 5 (9)
Urban Oasis - 1BR Apt Long Stay + Free Park	£29,217	£132	60%	1	1	14	£62	❌	❌	❌	Y / Y	⭐️ 4 (1)
Oscar House - 1Bed City Apartment + Free Parking	£30,267	£120	69%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Manchester Skygardens - Stunning Boutique	£8,118	£95	22%	1	2	2	£57	❌	❌	❌	Y / N	⭐️ 0 (0)
Lovely one-bedroom rental Unit in Manchester.	£44,259	£120	100%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 5 (62)
40% Discounts\|Family Welcome\| Business or Leisure	£17,643	£188	25%	1	1	7	£53	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-1.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£404	-£809	-£1,214	-£1,619	-£2,024	-£4,049	-£12,148
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£128,000	£128,000	£128,000	£128,000	£128,000	£128,000	£128,000
Down Payment	£32,000	£32,000	£32,000	£32,000	£32,000	£32,000	£32,000
Property Appreciation	£4,800	£9,744	£14,836	£20,081	£25,483	£55,026	£228,361
Total Return	£164,395	£168,934	£173,621	£178,461	£183,459	£210,976	£376,213

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.01%

Cap Rate

6.49%

Return on Investment

14.91%

Burton Pl England, M15 4PT

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

-£404

Annual Profit

6.5%

Cap Rate

-1.0%

Cash on Cash

£23,793

Annual Revenue

BNBCalc predicts this property will get $112 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

£23,943

Avg annual revenue

58%

Avg occupancy rate

£112

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

£50k

-£405

Profit

Revenue

£23,793

Operating Expenses

£13,405

Operating Income

£10,388

Mortgage & Taxes

£10,793

Profit (Cash Flow)

-£405

£40,004

Cash Investment

Down Payment

£32,000

Renos & Furnishing

£3,204

Closing Costs

£4,800

Total

£40,004

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.01%

Cap Rate

6.49%

Return on Investment

14.91%