BNBCalc Short Term Rental Cohost Analysis Lake Rd, , England,

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Owner income

$55,624

Per year

This Airbnb could earn an additional

$6,622

Per month vs a Long-Term Rental

Annual Revenue range

$42,674 - $111,717

Annual Revenue

$79,462

AirDNA projects $222/night at 85% occupancy ($68,921). Airbtics projects $191/night at 72% occupancy ($50,228). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, $259 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,061	$42,674	$80,277	$111,717
Occupancy	65%	77%	84%	91%
Nightly Rate	$117	$150	$259	$332

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Apartment in Keswick with Parking and Views	$37,051	$157	62%	1	1	2	$57	❌	❌	❌	Y / Y	⭐️ 5 (135)
Chaucer's Retreat	$50,889	$158	88%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Quirky Apartment. Central Keswick. Amazing Views	$29,655	$147	53%	1	1	2	$57	❌	❌	❌	Y / Y	⭐️ 5 (112)
Latrigg View (Apt 1) - Hedgehog Hill	$42,189	$155	74%	1	1	2	$19	❌	❌	✅	N / Y	⭐️ 5 (85)
The Snug 'Keswick'	$48,759	$153	85%	1	1	3	$82	❌	❌	❌	Y / Y	⭐️ 5 (174)
Ash Hayes Cottage	$24,508	$108	62%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (324)
Beautiful, central one bed apartment with parking	$41,227	$128	88%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (453)
C.Keswick Town centre En-suite studioroom C	$19,417	$94	55%	1	1	2	$19	❌	❌	✅	N / Y	⭐️ 5 (592)
Keswick town centre self contained apartment	$34,678	$103	91%	1	1	2	$31	❌	❌	❌	N / Y	⭐️ 5 (319)
Keswick - Ground Floor Riverside Holiday Apartment	$30,314	$95	84%	1	1	2	$69	❌	❌	❌	N / Y	⭐️ 5 (364)
1 bedroom apartment in Keswick with bike storage	$50,215	$140	98%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (116)
Keswick accommodation w/whirlpool bath and parking	$41,474	$165	68%	1	1	2	$31	❌	❌	✅	N / Y	⭐️ 5 (302)
D.Keswick Central En-suite studio-D	$21,348	$97	59%	1	1	2	$19	❌	❌	✅	N / Y	⭐️ 5 (545)
A.Four poster king en-suite Studio RoomA	$24,465	$94	70%	1	1	2	$19	❌	❌	✅	N / Y	⭐️ 5 (419)
B.Keswick Town centre studio - room B	$21,486	$83	70%	1	1	2	$13	❌	❌	✅	N / Y	⭐️ 5 (433)
Keswick, Littlefield Cottage. Private parking.	$43,656	$168	71%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (133)
Skiddaw View (Apt2) - Hedgehog Hill	$44,216	$143	84%	1	1	2	$19	❌	❌	❌	N / Y	⭐️ 5 (125)
1 Bed in Keswick (SZ468)	$97,276	$274	97%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
Beagle Cottage, Keswick Sleeps 2	$23,189	$176	36%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Greta View, Penrith Road, Keswick	$32,754	$109	81%	1	1	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (473)
5 Greta Side Court	$33,731	$128	72%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Garden Apartment Keswick	$39,542	$148	73%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (105)
1 Bed in Keswick (SZ177)	$114,222	$332	94%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (12)
Flat in Keswick	$28,284	$92	84%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 5 (126)
Large luxury superking apartment, free parking	$60,229	$187	88%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious Ground Floor Apartment, Keswick	$41,706	$140	80%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 5 (164)
Loft Apartment, Keswick	$30,457	$100	82%	1	1	3	$44	❌	❌	❌	N / Y	⭐️ 5 (145)
Little Ada, Keswick - 1 Bedroom Cottage, Sleeps 2	$40,289	$256	43%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
1 Bed in Keswick (SZ472)	$95,921	$288	91%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (3)
1 Bed in Keswick (SZ290)	$103,300	$336	84%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Sunny Cottage, Keswick, Sleeps 4	$17,568	$120	40%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
TinyHouse, Keswick	$41,998	$153	75%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (21)
1 Bed in Keswick (SZ482)	$117,706	$335	96%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
1 Bed in Keswick (90646)	$88,938	$324	75%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
1 Bed in Keswick (93386)	$82,021	$270	83%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Riverside Escape Apartment in Keswick	$30,218	$124	66%	1	1	7	$82	❌	❌	❌	Y / Y	⭐️ 5 (50)
Otterbield, Derwent House, Portinscale	$43,334	$148	80%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
1 Bed in Keswick (SZ544)	$84,194	$284	81%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Lake Rd England

1 bed • 1 bath • 1 guests

$79,462

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 85% occupancy.Projected nightly rate is $191/night at 72% occupancy.

Occupancy Rate

Top 33% 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.

$48,586

Avg annual revenue

72%

Avg occupancy rate

$191

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

$50k

$85k

$120k

$15,892

Profit

Revenue

$79,462

Cleaning

$9,746

Cohost commission

$15,892

Owner payout

$55,624

$0

Cash Investment

Renos & Furnishing

Total