BNBCalc Short Term Rental Rental Arbitrage Analysis Glasgow Harbour Terraces, , Scotland,

3 bed • 2 bath • 8 guests • £0

BNB

Calc

Annual Revenue

£104,501

Profit (Cash Flow)

£63,378

Cash on Cash Return

927.2%

Annual Revenue

£104,501

AirDNA projects £166/night at 65% occupancy ($39,436). Airbtics projects £245/night at 68% occupancy ($60,799). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 82% occupancy rate, £349 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£26,722	£48,285	£106,041	£125,365
Occupancy	56%	71%	82%	87%
Nightly Rate	£128	£183	£349	£389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning River View Flat in Glasgow	£50,164	£187	71%	3	2	2	£95	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
"The Big Yin" Twin Duplexes 7 Guests Free Parking	£119,981	£374	87%	3	1	1	£56	❌	❌	✅	Y / Y	⭐️ 0 (2)
Spacious 3 Bed Home In Glasgow City - Free Parking	£33,445	£136	64%	3	1.5	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (58)
Modern Apartment in Finnieston Glasgow	£23,218	£76	81%	3	2	2	£75	❌	❌	❌	Y / N	⭐️ 5 (92)
Refurbished 3-Bedroom Flat in Glasgow	£31,469	£106	76%	3	2	2	£90	❌	❌	❌	Y / N	⭐️ 4.5 (71)
Stylish & Spacious 3 Bedroom Apt in Finnieston, We	£65,911	£280	63%	3	2	3	£156	❌	❌	❌	Y / Y	⭐️ 5 (53)
Spacious Apartment in West End	£26,407	£141	51%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.5 (66)
Ground floor Apartment in Kelvingrove Area	£36,583	£208	48%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (147)
Stunning West-end Flat with period features	£43,480	£171	69%	3	1	2	£65	❌	❌	✅	Y / Y	⭐️ 4.5 (156)
3 Bedroom/3 Bathroom Large Flat Near OVO Hydro	£64,744	£278	63%	3	3	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (79)
Main door 3 bedroom in Finnieston	£55,177	£348	43%	3	2	1	£78	❌	❌	✅	Y / Y	⭐️ 5 (172)
Comfortable central 3 bed, great Wi-Fi	£36,167	£120	82%	3	2	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (467)
Newly renovated apartment with private entrance.	£38,162	£139	74%	3	1	3	£70	❌	❌	❌	Y / Y	⭐️ 5 (80)
Beautiful Unique Mews Cottage House City -West End	£54,203	£351	42%	3	3	2	£100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury 3 bedroom stay in the heart of the West End	£139,732	£587	65%	3	3	2	£0	❌	✅	❌	Y / Y	⭐️ 5 (7)
3 Bedroom Apartment in the Heart of Finnieston	£50,967	£157	87%	3	1	2	£65	❌	❌	✅	Y / Y	⭐️ 5 (172)
Spacious 3 bedroom home Free parking + EV charging	£40,745	£128	87%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
3 Bedroom Duplex with Free Parking	£30,309	£91	88%	3	2.5	2	£65	❌	❌	❌	Y / Y	⭐️ 4.5 (141)
Bright 3-bed flat overlooking The Clyde	£31,660	£107	71%	3	2	3	£160	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Charming West End Retreat in Glasgow	£51,916	£179	78%	3	2	2	£120	❌	❌	❌	Y / Y	⭐️ 5 (153)
The OVO Hydro Penthouse With Free Parking	£39,591	£118	90%	3	2	1	£25	❌	❌	❌	Y / Y	⭐️ 4.5 (334)
Glasgow West End flat short walk to Hydro and SECC	£93,640	£296	86%	3	2.5	2	£75	❌	❌	✅	Y / Y	⭐️ 5 (97)
Luxurious 3 Bedroom Apartment: Heart of West End	£31,268	£120	70%	3	2	2	£60	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Home of Joy - 3 bedroom home with private garden	£126,031	£482	71%	3	2	2	£60	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Grand in the Park	£115,451	£385	82%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury new 3 bed sunny, west end garden flat	£69,671	£381	50%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Large Terraced Home with Parking	£73,076	£242	82%	3	3	4	£50	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lovely 3 bedroom flat 10 mins from the city centre	£99,315	£338	80%	3	1	2	£35	❌	❌	❌	N / Y	⭐️ 4.5 (94)
Hillhead in the sky	£45,196	£210	54%	3	1	1	£100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stunning 3 bedroom main door flat	£84,908	£377	61%	3	2	3	£30	❌	❌	❌	Y / Y	⭐️ 5 (16)
Stunning, spacious 3 bedroom flat in the Heart of	£78,656	£270	78%	3	2	3	£156	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
Traditional 3bed home in Glasgow's West End	£154,583	£430	97%	3	2	2	£50	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
ByEvo Almar Villa -great for contractors or groups	£33,976	£129	69%	3	2	3	£120	❌	❌	❌	Y / Y	⭐️ 5 (40)
Luxury Victorian spacious flat	£35,680	£167	57%	3	1	3	£65	❌	❌	❌	Y / Y	⭐️ 5 (47)
Nelson's Tardis	£30,427	£82	99%	3	2	1	£30	❌	❌	❌	Y / Y	⭐️ 4.9 (217)
Hillington Central	£30,585	£108	74%	3	1	14	£120	❌	❌	✅	Y / N	⭐️ 3.5 (3)
3 Bed Apt close to city OVO Hydro& Ibrox Stadium	£28,182	£138	56%	3	3	2	£0	❌	❌	❌	Y / N	⭐️ 4.5 (3)

Return Metrics

927.21% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£63,378	£126,756	£190,134	£253,512	£316,890	£633,780	£1,901,341
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£0	£0	£0	£0	£0	£0	£0
Property Appreciation	£0	£0	£0	£0	£0	£0	£0
Total Return	£63,378	£126,756	£190,134	£253,512	£316,890	£633,780	£1,901,341

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

927.21%

Payback Period Days

Return on Investment

927.21%

Glasgow Harbour Terraces Scotland

3 bed • 2 bath • 8 guests

Monthly Rent

£104,501

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is £166/night at 65% occupancy.Projected nightly rate is £245/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.

£58,459

Avg annual revenue

68%

Avg occupancy rate

£245

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

£60k

£105k

£155k

£63,378

Profit

Revenue

£104,501

Operating Expenses

£23,123

Operating Income

£81,378

Net Effective Rent

£18,000

Profit (Cash Flow)

£63,378

£6,835

Cash Investment

Renos & Furnishing

£6,756

Setup Costs

£79

Total

£6,835

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

927.21%

Payback Period Days