BNBCalc Short Term Rental Investment Analysis Ellesmere Street, Manchester, UK

1 bed • 1 bath • 3 guests • £130,000

BNB

Calc

Annual Revenue

£22,961

Profit (Cash Flow)

£1,012

Cap Rate

7.5%

Annual Revenue

£22,961

AirDNA projects £94/night at 62% occupancy ($21,262). Airbtics projects £110/night at 57% occupancy ($22,961). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, £110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£14,939	£22,329	£33,202	£44,374
Occupancy	44%	54%	71%	83%
Nightly Rate	£92	£111	£124	£142

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	£18,698	£96	49%	1	1	1	£56	❌	❌	❌	Y / Y	⭐️ 5 (39)
Bright and chic 1 bed apartment-perfect city spot	£24,706	£86	76%	1	1	2	£28	❌	❌	❌	Y / Y	⭐️ 5 (131)
Duplex \| Balcony+Free Parking \|Central Manchester	£35,836	£123	77%	1	1.5	1	£28	❌	❌	✅	Y / Y	⭐️ 4.5 (121)
Luxury 1 Bed Apartment \| Deansgate \| New build	£19,300	£72	71%	1	1	5	£33	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxury split-level flat with rooftop garden access	£23,787	£111	55%	1	1.5	1	£56	❌	❌	❌	Y / Y	⭐️ 5 (90)
Modern City Centre Flat - Castlefield - Manchester	£18,354	£60	83%	1	1	4	£56	❌	❌	❌	Y / Y	⭐️ 4.5 (168)
Lovely 1 Bedroom Duplex Apartment in Manchester	£29,458	£119	65%	1	1.5	2	£56	❌	❌	✅	Y / Y	⭐️ 5 (45)
City Centre Location - Unique Romantic Canal Boat	£36,042	£129	75%	1	1	1	£19	❌	❌	✅	N / N	⭐️ 5 (465)
The Executive City Suite \|1-BR Luxurious Apartment	£38,138	£142	71%	1	1	7	£47	❌	❌	✅	Y / Y	⭐️ 5 (12)
The CityScape Suite\| Luxury & Cosy 1 BR Sleeps 3	£23,748	£123	50%	1	1	7	£52	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
City Centre Location - Fun & Quirky Canal Boat	£40,679	£124	88%	1	1.5	1	£19	❌	❌	✅	N / N	⭐️ 5 (828)
Lake-View Apartment/City center	£20,745	£107	52%	1	1	2	£38	❌	❌	❌	Y / Y	⭐️ 0 (1)
1 Bedroom Apartments City center	£26,406	£141	49%	1	1	1	£28	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Cozy Corner	£9,819	£60	45%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
1 Bed Converted Mill Apartment	£24,251	£123	53%	1	1	3	£26	❌	❌	✅	Y / Y	⭐️ 5 (14)
Maison DeLaMode - 1BR Apt+Up To 50% Off	£48,963	£151	88%	1	1	7	£61	❌	❌	❌	Y / Y	⭐️ 0 (1)
Entire Apartment in Greater Manchester	£17,020	£72	65%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Central 1 bedroom apartment	£14,282	£89	44%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (6)
1BR Flat Near Centre~Walk to Castlefield Bowl!	£18,011	£95	52%	1	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (9)
1Bed Apt Salford/MCR City Centre	£15,317	£107	39%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Modern city-Centre Apartment	£14,864	£81	50%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (16)
40% Off\| Deansgate\| Business or Family\| Corporate	£28,802	£164	48%	1	1	7	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Bright one bed flat Manchester	£32,973	£97	92%	1	1	2	£28	❌	❌	❌	Y / N	⭐️ 5 (10)
Exquisite 1 Bed Apartment Manchester	£11,913	£83	39%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Relaxing retreat in Castlefield	£25,445	£92	73%	1	1	1	£28	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Beautiful 10th floor 1 bed City centre apartment	£23,238	£89	71%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Manchester Skygardens-Charming Boutique	£12,513	£92	37%	1	2	2	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Wonderful Apartment in the Heart of Castlefield	£19,474	£76	70%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Long/Term Stay in Salford	£20,672	£107	53%	1	1	14	£0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Etesian Lounge - 1BR Apt+Up To 50% Off	£32,991	£127	68%	1	1	7	£61	❌	❌	❌	Y / Y	⭐️ 5 (9)
Urban Oasis - 1BR Apt Long Stay + Free Park	£28,884	£130	60%	1	1	14	£61	❌	❌	❌	Y / Y	⭐️ 4 (1)
Oscar House - 1Bed City Apartment + Free Parking	£29,922	£118	69%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely one-bedroom rental Unit in Manchester.	£43,754	£118	100%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 5 (62)
1 bedroom apartment in Manchester city center	£15,987	£116	36%	1	1	1	£24	❌	❌	✅	Y / Y	⭐️ 4 (4)
Castlefield-Apartment-Executive-Ensuite with Showe	£27,037	£113	65%	1	1	1	£45	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Nuvola Suite ~ Luxury 1BR Apartment w/ Stunning Vi	£16,257	£111	40%	1	1	28	£61	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

3.06% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£1,012	£2,024	£3,037	£4,049	£5,062	£10,124	£30,372
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£104,000	£104,000	£104,000	£104,000	£104,000	£104,000	£104,000
Down Payment	£26,000	£26,000	£26,000	£26,000	£26,000	£26,000	£26,000
Property Appreciation	£3,900	£7,917	£12,054	£16,316	£20,705	£44,709	£185,544
Total Return	£134,912	£139,941	£145,091	£150,365	£155,767	£184,833	£345,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.06%

Cap Rate

7.52%

Return on Investment

18.71%

Ellesmere Street England

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

£1,012

Annual Profit

7.5%

Cap Rate

3.1%

Cash on Cash

£22,961

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £94/night at 62% occupancy.Projected nightly rate is £110/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

£23,436

Avg annual revenue

57%

Avg occupancy rate

£110

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

£1,012

Profit

Revenue

£22,961

Operating Expenses

£13,179

Operating Income

£9,782

Mortgage & Taxes

£8,769

Profit (Cash Flow)

£1,012

£33,067

Cash Investment

Down Payment

£26,000

Renos & Furnishing

£3,167

Closing Costs

£3,900

Total

£33,067

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.06%

Cap Rate

7.52%

Return on Investment

18.71%