BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue£25,823£36,298£46,382£56,675
Occupancy65%75%83%87%
Nightly Rate£108£132£152£177

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
221£0❌❌❌Y / Y⭐️ 5 (14)
The Lodge
£20,613
£137
41%
224£0❌❌❌Y / Y⭐️ 4.9 (39)
Orkney Staycations - Orcadale
£35,794
£153
64%
223£0❌❌❌Y / Y⭐️ 5 (45)
Flat 24, Garden Street
£33,794
£130
71%
222£0❌❌❌Y / Y⭐️ 5 (56)
The Old Endie Hoose, Kirkwall, Orkney
£37,055
£141
72%
224£0❌❌❌Y / Y⭐️ 5 (106)
Town Centre Apartment
£38,078
£130
80%
223£0❌❌❌N / Y⭐️ 5 (19)
Charming secluded cottage in Central Kirkwall
£33,890
£145
64%
227£0❌❌❌Y / Y⭐️ 5 (40)
Shaalder Apartments - Gairsay
£46,044
£177
71%
237£0❌❌❌Y / Y⭐️ 5 (19)
The Loom, Northlight Apartments
£39,399
£125
86%
221£0❌❌❌Y / Y⭐️ 5 (13)
Townhouse in the heart of Kirkwall.
£26,476
£81
89%
213£0❌❌❌Y / Y⭐️ 5 (29)
Self Catering - Central Kirkwall -15 St Catherines
£32,610
£89
100%
233£41❌❌✅Y / Y⭐️ 5 (101)
Central Spacious 2 Bed Apartment
£44,503
£152
80%
226£0❌❌❌Y / N⭐️ 5 (4)
Apt 2, Victoria Street, Kirkwall
£24,926
£108
63%
213£0❌❌✅Y / Y⭐️ 4.9 (115)
Modern holiday let
£45,539
£145
86%
223£0❌❌❌Y / Y⭐️ 5 (58)
Peedie Picky Townhoose
£33,136
£115
79%
222£0❌❌❌Y / Y⭐️ 5 (29)
Modern and bright 2 bedroom home in Kirkwall
£32,021
£127
69%
223£0❌❌❌Y / Y⭐️ 4.8 (53)
Lovely central Kirkwall apartment
£47,479
£185
70%
213£0❌❌❌Y / Y⭐️ 4.8 (11)
Apt 1, Kingston, Kirkwall
£15,035
£108
38%
211£0❌❌❌Y / N⭐️ 4.7 (31)
Attractive 2 bed property in central Kirkwall
£27,291
£113
66%
217£0❌❌❌Y / Y⭐️ 5 (68)
Superb views from 2 bedroom loft apartment
£27,430
£86
86%
213£41❌❌❌Y / Y⭐️ 5 (110)
Central Kirkwall Apartment - sleeps five
£50,977
£205
68%
213£0❌❌❌Y / Y⭐️ 4.8 (15)
Luxury-2 Bed Central Apartment - Free Parking/WiFi
£45,569
£180
69%
216£0❌❌❌Y / Y⭐️ 4.8 (31)
Modern house | Great location in Kirkwall
£31,909
£120
72%
215£31❌❌❌Y / Y⭐️ 5 (46)
Rural Bungalow in Tankerness Orkney
£23,427
£102
63%
213£0❌❌❌Y / Y⭐️ 5 (65)
Castleyards Apartment 2 - Kirkwall
£49,174
£154
87%
211£0❌❌❌Y / Y⭐️ 4.9 (30)
The Hoolie
£31,491
£109
79%
213£0❌❌❌Y / Y⭐️ 5 (63)
Cosy, quiet lodge, perfect for families or couples
£35,907
£115
85%
215£0❌❌✅Y / Y⭐️ 5 (58)
Beautiful Town Centre House - NEW Listing May 2024
£44,152
£147
82%
227£0❌❌❌Y / Y⭐️ 0 (3)
Kirkwall town centre apartment 1
£47,160
£155
83%
213£0❌❌❌Y / Y⭐️ 5 (31)
Home in Orkney
£41,481
£137
83%
213£0❌❌❌Y / Y⭐️ 5 (26)
12 Earl Thorfinn Street, Self Catering in Kirkwall
£26,084
£111
64%
214£0❌❌❌Y / Y⭐️ 5 (80)
Pentland Self-Catering
£28,534
£89
88%
214£0❌❌❌Y / Y⭐️ 5 (106)
3 Albert Street - Stunning 2 bed apartment
£33,753
£151
61%
215£0❌❌❌Y / Y⭐️ 5 (44)
Kirkwall town centre apartment 4
£54,975
£188
80%
213£0❌❌❌Y / Y⭐️ 4.9 (29)
Flat 4 - The Store
£43,421
£133
89%
224£0❌❌✅Y / N⭐️ 0 (14)
No 2, bright and spacious Kirkwall accommodation
£28,540
£100
78%
211£0❌❌✅Y / Y⭐️ 4.9 (80)
Central, Stylish, 2 Bed Property
£34,681
£163
58%
216£0❌❌❌Y / N⭐️ 5 (3)
Homely 2 bed cottage on outskirts of Kirkwall
£27,321
£91
82%
215£0❌❌✅Y / Y⭐️ 4.8 (86)
Scarva - Lovely apartment (New listing June 2024)
£38,288
£161
65%
226£0❌❌❌Y / Y⭐️ 0 (3)
Cosy 2 bedroom home with off street parking
£27,955
£106
72%
215£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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

47.62%

Cap Rate

19.31%

Return on Investment

62.71%

property-location

Kirkwall Airport Terminal Scotland, KW15 1TH

2 bed • 1 bath • 4 guests

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.

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


🏊‍♂️ 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

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%

Profit (Cummulative)

£18,850

£120,000

£5,080

£4,500

£0

Total Gain

£24,823