BNBCalc Short Term Rental Investment Analysis Lace St, , England, L3 2BP

3 bed • 2 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$58,907

Profit (Cash Flow)

$30,823

Cap Rate

37.6%

Annual Revenue

$58,907

AirDNA projects $381/night at 48% occupancy ($66,795). Airbtics projects $288/night at 56% occupancy ($58,906). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $288 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,595	$44,101	$102,072	$140,029
Occupancy	39%	53%	70%	87%
Nightly Rate	$154	$221	$390	$431

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flatzy - Stunning Victorian Flat in Centre + Xbox	$33,660	$141	58%	3	2	1	$143	❌	❌	❌	Y / Y	⭐️ 4.5 (245)
Central 3 Bedroom Apartment for 6 People	$31,732	$170	51%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Sidemersey Livings-City Pulse: Victoria St. Living	$35,731	$240	38%	3	1	1	$127	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Spacious City Escape \| Sleeps 11 \| Liverpool City	$50,460	$220	60%	3	1	1	$63	❌	❌	❌	N / Y	⭐️ 5 (33)
The Loft Apartment Liverpool city centre.	$46,413	$395	32%	3	2	1	$50	❌	❌	❌	Y / N	⭐️ 5 (121)
Spacious Modern Retreat Sleeps 11 \| Liverpool City	$41,909	$221	49%	3	1	1	$63	❌	❌	❌	N / Y	⭐️ 5 (17)
The Penthouse Suite Stanley St.Central Liverpool	$54,125	$387	38%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (303)
Three-Bedroom Triplex Penthouse (Sleeps 10)	$57,843	$439	36%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (8)
Modern 3-bedroom, 3-bathroom apartment	$37,309	$139	72%	3	3	3	$113	❌	❌	❌	Y / Y	⭐️ 5 (131)
Three-Bedroom Duplex Penthouse (Sleeps 10)	$74,489	$384	53%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (17)
Water Street, 16 Sleeper Apt4	$45,278	$139	89%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (64)
Water Street, 12 sleeper Apt 5	$157,746	$431	100%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (29)
Water Street, 18 Sleeper Apt8	$51,737	$186	76%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (36)
Water Street, 16 Sleeper Apt2	$44,352	$146	83%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (43)
Liverpool City View Sunflower House - FREE PARKING	$17,687	$155	31%	3	2	2	$101	❌	❌	✅	Y / Y	⭐️ 4.5 (164)
Water Street, 16 Sleeper Apt6	$50,069	$152	90%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (91)
44 Renshaw - 3 Bed Sleeps 6 City Centre	$44,757	$244	48%	3	1	2	$82	❌	❌	❌	Y / Y	⭐️ 5 (12)
Large City Centre Apartment Perfect for Groups	$55,082	$255	58%	3	2	2	$50	❌	❌	❌	Y / N	⭐️ 4.5 (216)
Luxury Liverpool Penthouse\| Across Lime St Station	$49,195	$390	34%	3	1	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (137)
Bevington House \| Air Host & Stay \| 3BR \| Sleeps 8	$25,375	$122	53%	3	1.5	2	$113	❌	❌	❌	N / Y	⭐️ 4.5 (79)
Three Bedroom Apartment at COVE Paradise Street	$61,342	$419	40%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (218)
LoftNine9	$48,241	$188	69%	3	2	2	$69	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
44 Renshaw - 3 Bedrooms Sleeps 6 in City Centre	$44,877	$222	53%	3	2	2	$82	❌	❌	❌	Y / Y	⭐️ 5 (52)
44 Renshaw - 3 Bed Sleeps 6 City Centre	$44,525	$203	58%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (46)
Flatzy - 3 Bedroom Apt in Heart of City Centre	$38,597	$171	57%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (59)
Temple Court Cavern Quarter 3-BR City Centre Apt	$33,875	$293	31%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern Duplex 3BR Central L1	$41,440	$123	87%	3	2	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Modern Duplex 3BR Central L1	$35,258	$104	85%	3	2	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Glamorous City Retreat \| Luxury Home \| Prime Spot	$52,975	$143	99%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
RST Rodney Street Apt 2	$69,921	$398	48%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (20)
RST Rodney Street Apt 4	$58,973	$393	41%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (35)
Host & Stay \| The Pilgrim Coach House	$49,442	$193	69%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (144)
GuestReady - Charming haven in Knowledge Quarter	$39,417	$136	74%	3	1	1	$182	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Host & Stay \| Seel St Townhouse Apt I	$40,578	$203	54%	3	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Host & Stay \| The Pilgrim Coach House II	$59,027	$228	70%	3	2.5	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Spacious flat in City Centre	$99,434	$566	48%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Premium 3 BR Apartment In Liverpool City Centre	$44,866	$222	49%	3	2	5	$151	❌	❌	❌	Y / Y	⭐️ 4.5 (21)

Return Metrics

59.85% 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)	$30,823	$61,646	$92,469	$123,292	$154,115	$308,230	$924,690
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$133,823	$167,736	$201,741	$235,842	$270,042	$442,621	$1,167,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.85%

Cap Rate

37.56%

Return on Investment

67.58%

Lace St England, L3 2BP

3 bed • 2 bath • 1 guests

Purchase Price

455

Airbnb Investor Score

$30,823

Annual Profit

37.6%

Cap Rate

59.9%

Cash on Cash

$58,907

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $381/night at 48% occupancy ($66,795.82). Airbtics projects $390/night at 56% occupancy ($58,906).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,241

Avg annual revenue

56%

Avg occupancy rate

$288

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

$65k

$110k

$160k

$30,823

Profit

Revenue

$58,907

Operating Expenses

$21,338

Operating Income

$37,569

Mortgage & Taxes

$6,746

Profit (Cash Flow)

$30,823

$51,500

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$28,500

Closing Costs

$3,000

Total

$51,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

59.85%

Cap Rate

37.56%

Return on Investment

67.58%