BNBCalc Short Term Rental Investment Analysis Kirkwall Airport Terminal, , Scotland, KW15 1TH

2 bed • 1 bath • 4 guests • £150,000

BNB

Calc

Annual Revenue

£46,077

Profit (Cash Flow)

£18,850

Cap Rate

19.3%

Annual Revenue

£46,077

AirDNA projects £100/night at 83% occupancy ($30,307). Airbtics projects £132/night at 74% occupancy ($35,808). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 83% occupancy rate, £152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£25,823	£36,298	£46,382	£56,675
Occupancy	65%	75%	83%	87%
Nightly Rate	£108	£132	£152	£177

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Lookout, Northlight Apartments	£41,481	£135	84%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Lodge	£20,613	£137	41%	2	2	4	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Orkney Staycations - Orcadale	£35,794	£153	64%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Flat 24, Garden Street	£33,794	£130	71%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Old Endie Hoose, Kirkwall, Orkney	£37,055	£141	72%	2	2	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (106)
Town Centre Apartment	£38,078	£130	80%	2	2	3	£0	❌	❌	❌	N / Y	⭐️ 5 (19)
Charming secluded cottage in Central Kirkwall	£33,890	£145	64%	2	2	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Shaalder Apartments - Gairsay	£46,044	£177	71%	2	3	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Loom, Northlight Apartments	£39,399	£125	86%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Townhouse in the heart of Kirkwall.	£26,476	£81	89%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Self Catering - Central Kirkwall -15 St Catherines	£32,610	£89	100%	2	3	3	£41	❌	❌	✅	Y / Y	⭐️ 5 (101)
Central Spacious 2 Bed Apartment	£44,503	£152	80%	2	2	6	£0	❌	❌	❌	Y / N	⭐️ 5 (4)
Apt 2, Victoria Street, Kirkwall	£24,926	£108	63%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Modern holiday let	£45,539	£145	86%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Peedie Picky Townhoose	£33,136	£115	79%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern and bright 2 bedroom home in Kirkwall	£32,021	£127	69%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Lovely central Kirkwall apartment	£47,479	£185	70%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Apt 1, Kingston, Kirkwall	£15,035	£108	38%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.7 (31)
Attractive 2 bed property in central Kirkwall	£27,291	£113	66%	2	1	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Superb views from 2 bedroom loft apartment	£27,430	£86	86%	2	1	3	£41	❌	❌	❌	Y / Y	⭐️ 5 (110)
Central Kirkwall Apartment - sleeps five	£50,977	£205	68%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Luxury-2 Bed Central Apartment - Free Parking/WiFi	£45,569	£180	69%	2	1	6	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Modern house \| Great location in Kirkwall	£31,909	£120	72%	2	1	5	£31	❌	❌	❌	Y / Y	⭐️ 5 (46)
Rural Bungalow in Tankerness Orkney	£23,427	£102	63%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Castleyards Apartment 2 - Kirkwall	£49,174	£154	87%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
The Hoolie	£31,491	£109	79%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cosy, quiet lodge, perfect for families or couples	£35,907	£115	85%	2	1	5	£0	❌	❌	✅	Y / Y	⭐️ 5 (58)
Beautiful Town Centre House - NEW Listing May 2024	£44,152	£147	82%	2	2	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Kirkwall town centre apartment 1	£47,160	£155	83%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Home in Orkney	£41,481	£137	83%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (26)
12 Earl Thorfinn Street, Self Catering in Kirkwall	£26,084	£111	64%	2	1	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Pentland Self-Catering	£28,534	£89	88%	2	1	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (106)
3 Albert Street - Stunning 2 bed apartment	£33,753	£151	61%	2	1	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Kirkwall town centre apartment 4	£54,975	£188	80%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Flat 4 - The Store	£43,421	£133	89%	2	2	4	£0	❌	❌	✅	Y / N	⭐️ 0 (14)
No 2, bright and spacious Kirkwall accommodation	£28,540	£100	78%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Central, Stylish, 2 Bed Property	£34,681	£163	58%	2	1	6	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
Homely 2 bed cottage on outskirts of Kirkwall	£27,321	£91	82%	2	1	5	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
Scarva - Lovely apartment (New listing June 2024)	£38,288	£161	65%	2	2	6	£0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Cosy 2 bedroom home with off street parking	£27,955	£106	72%	2	1	5	£31	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

47.62% 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)	£18,849	£37,699	£56,548	£75,398	£94,247	£188,495	£565,487
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000
Down Payment	£30,000	£30,000	£30,000	£30,000	£30,000	£30,000	£30,000
Property Appreciation	£4,500	£9,135	£13,909	£18,826	£23,891	£51,587	£214,089
Total Return	£173,349	£196,834	£220,457	£244,224	£268,138	£390,083	£929,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.62%

Cap Rate

19.31%

Return on Investment

62.71%

Kirkwall Airport Terminal Scotland, KW15 1TH

2 bed • 1 bath • 4 guests

Purchase Price

259

Airbnb Investor Score

£18,849

Annual Profit

19.3%

Cap Rate

47.6%

Cash on Cash

£46,077

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £100/night at 83% occupancy.Projected nightly rate is £132/night at 74% occupancy.

Occupancy Rate

Top 28% 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.

£35,684

Avg annual revenue

74%

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

£30k

£40k

£55k

£18,850

Profit

Revenue

£46,077

Operating Expenses

£17,109

Operating Income

£28,968

Mortgage & Taxes

£10,119

Profit (Cash Flow)

£18,850

£39,580

Cash Investment

Down Payment

£30,000

Renos & Furnishing

£5,080

Closing Costs

£4,500

Total

£39,580

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.62%

Cap Rate

19.31%

Return on Investment

62.71%