BNBCalc Short Term Rental Investment Analysis Glasgow St, , Scotland,

1 bed • 1 bath • 2 guests • £80,000

BNB

Calc

Annual Revenue

£49,388

Profit (Cash Flow)

£26,583

Cap Rate

40.0%

Annual Revenue

£49,388

AirDNA projects £149/night at 67% occupancy ($36,559). Airbtics projects £132/night at 77% occupancy ($37,046). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, £149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£23,538	£34,551	£50,511	£74,040
Occupancy	69%	79%	91%	98%
Nightly Rate	£92	£117	£149	£202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect little West End Hideout	£30,902	£116	73%	1	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (238)
Spacious and quiet garden flat in lively West End	£25,373	£69	100%	1	2	2	£31	❌	❌	✅	Y / Y	⭐️ 5 (273)
Spacious 1 Bed Apartment in Great City Location	£31,979	£90	94%	1	2	2	£55	❌	❌	✅	Y / Y	⭐️ 4.6 (98)
Green Room - Music - Free Parking	£25,060	£74	91%	1	2	2	£25	❌	❌	❌	Y / Y	⭐️ 4.9 (421)
Lovely West End Flat.	£43,700	£135	87%	1	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Cosy, Vibrant & Spacious Home In West End	£51,222	£194	72%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (318)
Entire home/studio room	£25,537	£80	85%	1	1	1	£46	❌	❌	❌	N / Y	⭐️ 4.9 (750)
Cozy Studio Apartment of Glasgows West End	£26,287	£81	84%	1	1	2	£61	❌	❌	❌	N / Y	⭐️ 4 (17)
The Buckingham Studio	£29,662	£88	91%	1	1	2	£45	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Luxury Victorian flat with Baby Grand Piano	£42,711	£114	100%	1	1	2	£31	❌	❌	❌	Y / Y	⭐️ 5 (145)
Modern one bedroom apartment with balcony	£24,772	£116	55%	1	2	2	£43	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Wee Flat	£43,529	£123	96%	1	1	2	£40	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
Stunning West End Mews with Patio, Pet Friendly	£39,471	£141	75%	1	1	2	£55	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Kings Gate Mews with free parking	£34,555	£100	94%	1	1	3	£48	❌	❌	❌	Y / Y	⭐️ 5 (257)
Stylish one bedroom apartment	£54,091	£148	100%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
The Writer’s Retreat in the Idyllic Park Circus	£33,259	£100	90%	1	1	2	£25	❌	❌	✅	Y / Y	⭐️ 4.9 (405)
Relax and unwind @ peaceful West End Apartment	£27,184	£77	96%	1	1	2	£46	❌	❌	❌	Y / Y	⭐️ 4.8 (332)
Perfect park area apartment	£29,240	£138	57%	1	1	3	£69	❌	❌	❌	Y / Y	⭐️ 5 (58)
Lovely 1-Bedroom Apt close to botanical gardens	£30,032	£156	49%	1	1	4	£79	❌	❌	❌	Y / Y	⭐️ 5 (18)
Huntly House - A Residence Like No Other	£39,628	£151	69%	1	1	2	£59	❌	❌	✅	Y / Y	⭐️ 4.8 (137)
Central/West End 1 Bed Apartment - Private carpark	£29,734	£108	75%	1	1	2	£23	❌	❌	❌	Y / Y	⭐️ 4.9 (324)
Stylish modern apartment close to COP 26	£82,312	£225	100%	1	1	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Steps from Subway - Stylish West End Flat	£29,587	£119	67%	1	1	5	£40	❌	❌	❌	Y / Y	⭐️ 5 (66)
The West End Retreat - 5* Apartment	£40,897	£180	60%	1	1	2	£60	❌	❌	✅	Y / Y	⭐️ 5 (35)
Trendy 1 Bedroom Flat Glasgow West End Sleeps 2/3	£45,657	£134	93%	1	1	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (101)
Stunning Large 1 Bedroom Apartment in Park Circus	£65,467	£210	85%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (169)
1 bed Apt in West End	£29,963	£110	70%	1	1	2	£71	❌	❌	❌	Y / Y	⭐️ 4.2 (38)
bright 1 bedroom apartment-private parking	£57,971	£203	77%	1	1	1	£59	❌	❌	✅	Y / Y	⭐️ 4.2 (52)
★Rustic Top Floor WestEnd Pad \| Balcony \| Parking★	£42,032	£124	88%	1	1	1	£51	❌	❌	✅	Y / Y	⭐️ 4.9 (322)
Luxury Mews Cottage in Park District, Glasgow	£54,607	£202	73%	1	1	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (67)
Bright West End pad	£24,392	£92	71%	1	1	2	£35	❌	❌	✅	Y / Y	⭐️ 4.8 (166)
Stunning 1 bed Apt in West End	£38,676	£142	72%	1	1	2	£76	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Top Floor Flat - Glasgow West End - Partick	£20,392	£87	62%	1	1	1	£51	❌	❌	✅	Y / Y	⭐️ 5 (53)
GLASGOW WEST END 5 MIN WALK TO SECC AND HYDRO	£30,012	£99	81%	1	1	1	£40	❌	❌	❌	Y / Y	⭐️ 4.9 (315)
West End Escape: Prime Location	£30,027	£112	71%	1	1	1	£48	❌	❌	✅	Y / Y	⭐️ 4.7 (106)
Spacious ✮ Light ✮ Victorian Tenement ✮ Fast WiFi	£30,808	£91	91%	1	1	1	£36	❌	❌	❌	Y / Y	⭐️ 4.9 (352)
The Old School - Spiral Staircase & FREE Parking!	£30,849	£137	60%	1	1	1	£46	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Self contained Flat close to Hydro, City & Westend	£23,368	£64	98%	1	1	2	£32	❌	❌	❌	Y / Y	⭐️ 4.8 (471)

Return Metrics

121.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£26,583	£53,166	£79,749	£106,332	£132,915	£265,830	£797,492
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£64,000	£64,000	£64,000	£64,000	£64,000	£64,000	£64,000
Down Payment	£16,000	£16,000	£16,000	£16,000	£16,000	£16,000	£16,000
Property Appreciation	£2,400	£4,872	£7,418	£10,040	£12,741	£27,513	£114,180
Total Return	£108,983	£138,038	£167,167	£196,373	£225,657	£373,344	£991,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

121.86%

Cap Rate

39.97%

Return on Investment

136.46%

Glasgow St Scotland

1 bed • 1 bath • 2 guests

Purchase Price

644

Airbnb Investor Score

£26,583

Annual Profit

40.0%

Cap Rate

121.9%

Cash on Cash

£49,388

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £149/night at 67% occupancy.Projected nightly rate is £132/night at 77% occupancy.

Occupancy Rate

Top 31% 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.

£35,978

Avg annual revenue

77%

Avg occupancy rate

£132

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

£35k

£60k

£85k

£26,583

Profit

Revenue

£49,388

Operating Expenses

£17,408

Operating Income

£31,980

Mortgage & Taxes

£5,397

Profit (Cash Flow)

£26,583

£21,814

Cash Investment

Down Payment

£16,000

Renos & Furnishing

£3,414

Closing Costs

£2,400

Total

£21,814

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

121.86%

Cap Rate

39.97%

Return on Investment

136.46%