BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Edinburgh Park, , Scotland,

2 bed • 1 bath • 1 guests • £200,000

BNB

Calc

Annual Revenue

£42,048

Profit (Cash Flow)

£12,866

Cap Rate

13.2%

Annual Revenue

£42,048

AirDNA projects £175/night at 58% occupancy ($37,049). Airbtics projects £158/night at 73% occupancy ($42,047). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, £158 rate per night.

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

Percentiles25%50%75%90%
Revenue£26,213£38,363£56,244£91,409
Occupancy63%71%84%98%
Nightly Rate£113£146£180£252

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The South Maybury Residence

No image available

£38,546
£173
61%
211£0❌❌❌Y / Y⭐️ 5 (15)
Apartment Near Edinburgh Airport

No image available

£34,825
£120
79%
222£10❌❌❌Y / N⭐️ 0 (1)
Modern 2 bed flat with free parking and garden

No image available

£31,857
£112
77%
213£37❌❌❌Y / Y⭐️ 5 (102)
2 bedrooms, WC, shower and a kitchen on wheels

No image available

£48,965
£134
100%
215£0❌❌❌N / Y⭐️ 0 (2)
House close to good transport links into city.

No image available

£32,005
£175
50%
213£0❌❌❌Y / Y⭐️ 5 (96)
Cosy cottage with free parking close to airport

No image available

£30,401
£82
100%
202£28❌❌❌Y / Y⭐️ 5 (85)
Modern Main Door 2Bed UpperVilla

No image available

£33,803
£114
81%
213£19❌❌❌Y / N⭐️ 4.8 (30)
Entire Holiday Home in Edinburgh, Free Parking

No image available

£49,411
£158
82%
211£47❌❌❌Y / Y⭐️ 5 (47)
Apartment in Edinburgh

No image available

£36,108
£224
44%
211£0❌❌❌Y / N⭐️ 4.8 (31)
Cosy bright home in Murrayfield

No image available

£25,452
£99
68%
211£37❌❌❌Y / Y⭐️ 5 (136)
Slateford House 1770 - The Music Room - 2 Bed

No image available

£58,999
£252
64%
211£0❌❌✅Y / Y⭐️ 4.5 (24)
Slateford1770 - The Artist's Retreat - 2 Bed

No image available

£75,163
£289
71%
221£0❌❌❌Y / Y⭐️ 5 (42)
Ground Flat Close to city

No image available

£37,022
£158
63%
211£23❌❌✅Y / Y⭐️ 5 (81)
Beautiful 2 bedroom apartment in Edinburgh.

No image available

£36,232
£107
92%
223£19❌❌❌Y / Y⭐️ 5 (132)
Home sweet home - 2 bedroom flat near Murrayfield

No image available

£29,980
£115
71%
212£23❌❌❌Y / Y⭐️ 4.5 (382)
Saughton Suite with views of Water of Leith

No image available

£41,543
£145
77%
211£61❌❌❌Y / Y⭐️ 5 (21)
Balgreen Flat on the Tramline

No image available

£27,763
£90
84%
212£19❌❌❌N / Y⭐️ 4.5 (146)
Lovely 2 bedroom Flat with parking and Tram stop

No image available

£29,126
£146
54%
212£17❌❌❌Y / N⭐️ 5 (170)
Luxury designer apartment in Edinburgh

No image available

£23,382
£82
76%
212£28❌❌✅Y / Y⭐️ 5 (249)
Spacious 2 bed apartment close to Edinburgh city!

No image available

£39,455
£119
89%
213£61❌❌✅Y / Y⭐️ 4.5 (86)
Murrayfield Gatehouse

No image available

£49,555
£187
72%
213£28❌❌❌Y / Y⭐️ 5 (40)
Modern Edinburgh Apartment 2 beds- 2 bedrooms

No image available

£39,174
£151
70%
22.52£61❌❌✅Y / Y⭐️ 5 (30)
Private 2 bed flat (no living room) in Edinburgh

No image available

£29,881
£130
62%
212£28❌❌❌Y / Y⭐️ 4.5 (49)
Craigiehall Keep

No image available

£50,675
£185
75%
222£0❌❌❌Y / Y⭐️ 5 (44)
Spacious Murrayfield Flat | Pass the Keys

No image available

£36,793
£144
67%
212£67❌❌❌Y / Y⭐️ 4.5 (32)
2 bed modern apartment

No image available

£122,160
£331
100%
21.52£38❌❌❌Y / N⭐️ 5 (7)
Live like a King / Queen In The City

No image available

£57,364
£348
44%
221£89❌❌✅Y / Y⭐️ 5 (15)
The Westfield Apartment - Free Parking - Central

No image available

£29,299
£162
49%
21.52£10❌❌❌Y / Y⭐️ 4.5 (59)
Geri & Rado’s Place

No image available

£24,230
£103
62%
212£47❌❌❌Y / Y⭐️ 5 (101)
Marys But n Ben

No image available

£26,616
£104
70%
212£0❌❌❌N / Y⭐️ 5 (234)
Montgomery Apartments - Stevensons

No image available

£59,297
£234
68%
213£61❌❌❌Y / Y⭐️ 4.5 (33)
Bright, cosy 2 bedroom flat near Murrayfield

No image available

£28,510
£116
67%
212£23❌❌❌Y / Y⭐️ 4.5 (436)
Spacious and Bright Whole Flat Near City Centre

No image available

£26,921
£72
100%
212£46❌❌❌Y / Y⭐️ 5 (238)
Lovely 2 Bed Apt in West End

No image available

£46,036
£159
76%
211£89❌❌❌Y / N⭐️ 4.5 (10)
Kingsburgh Lodge Murryfield, close to city centre

No image available

£62,841
£252
68%
222£47❌❌❌Y / Y⭐️ 5 (244)
Spacious 2-bedroom apartment in Spylaw Park

No image available

£67,625
£185
98%
212£61❌❌✅Y / Y⭐️ 5 (168)
2 bedroom apartment 2 miles from Edinburgh centre

No image available

£45,357
£141
88%
222£23❌❌✅Y / Y⭐️ 5 (184)
Warriston Loft

No image available

£48,790
£146
91%
215£0❌❌❌Y / Y⭐️ 5 (23)
Apartment with City View near to Edinburgh Centre.

No image available

£34,386
£108
84%
212£56❌❌❌Y / Y⭐️ 5 (152)

Return Metrics

25.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£12,865£25,731£38,596£51,462£64,328£128,656£385,969
Revenue Appreciation£0£0£0£0£0£0£0
Home Equity£160,000£160,000£160,000£160,000£160,000£160,000£160,000
Down Payment£40,000£40,000£40,000£40,000£40,000£40,000£40,000
Property Appreciation£6,000£12,180£18,545£25,101£31,854£68,783£285,452
Total Return£218,865£237,911£257,142£276,564£296,182£397,439£871,421

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.39%

Cap Rate

13.17%

Return on Investment

41.1%

property-location

Edinburgh Park Scotland

2 bed • 1 bath • 1 guests

144

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

£12,866

£160,000

£4,671

£6,000

£0

Total Gain

£20,830

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service