Edinburgh Park Scotland
2 bed • 1 bath • 1 guests
Airbnb Investor Score
£12,865
Annual Profit
13.2%
Cap Rate
25.4%
Cash on Cash
£42,048
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects £175/night at 58% occupancy ($37,049.3). Airbtics projects £158/night at 73% occupancy ($42,047).
Top 48% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
£41,594
Avg annual revenue
73%
Avg occupancy rate
£158
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£15k
£50k
£85k
£125k
Sign up to see the data on 40 all comparables
£12,866
Profit
Revenue
£42,048
Operating Expenses
£15,691
Operating Income
£26,357
Mortgage & Taxes
£13,491
Profit (Cash Flow)
£12,866
£50,671
Cash Investment
Down Payment
£40,000
Renos & Furnishing
£4,671
Closing Costs
£6,000
Total
£50,671
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.39%
Cap Rate
13.17%