Kirkwall Airport Terminal Scotland, KW15 1TH
2 bed • 1 bath • 4 guests
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.
Top 28% of comparables
Top 26% 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.
£35,684
Avg annual revenue
74%
Avg occupancy rate
£132
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£15k
£30k
£40k
£55k
Sign up to see the data on 40 all comparables
£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
3%
Revenue Appreciation
0%
Cash on Cash Return
47.62%
Cap Rate
19.31%