BNBCalc Short Term Rental Rental Arbitrage Analysis Lant Ln, , England, DE4

3 bed • 2.5 bath • 8 guests • £1,500

BNB

Calc

Report by:

Luke Green

Managing Director at Stay Host Save

+441143123772

info@stayhostsave.co.uk

www.stayhostsave.co.uk

Annual Revenue

£76,701

Profit (Cash Flow)

£31,316

Cash on Cash Return

371.2%

Annual Revenue

£76,701

AirDNA projects £223/night at 61% occupancy ($49,709). Airbtics projects £171/night at 61% occupancy ($38,033). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, £300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£21,468	£36,147	£53,412	£80,583
Occupancy	49%	65%	73%	84%
Nightly Rate	£118	£149	£194	£255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hilltop Farm - Big Barn Luxury accommodation.	£75,362	£332	62%	3	3	3	£25	❌	❌	✅	Y / Y	⭐️ 5 (18)
Corner Cottage, Ashover.	£20,750	£167	34%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Helter Skelter Matlock	£40,539	£148	75%	3	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (7)
The Old Butchers Cottage - Hot tub & Pet Friendly	£65,046	£219	75%	3	2	1	£175	❌	✅	✅	Y / Y	⭐️ 5 (44)
March Cottage, 3 or 4 bed with 2 bathrooms	£26,520	£125	56%	3	2	2	£90	❌	❌	❌	Y / Y	⭐️ 5 (105)
ARTISTS COTTAGE	£10,636	£97	30%	3	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4 (5)
Nags Head Cottage. Great location, village &garden	£36,203	£118	84%	3	1	3	£15	❌	❌	✅	Y / Y	⭐️ 5 (170)
Peak District Country Farmhouse	£44,419	£174	69%	3	2	3	£100	❌	❌	✅	Y / Y	⭐️ 5 (112)
Great base in Matlock and close to all amenities	£26,703	£98	73%	3	1.5	2	£25	❌	❌	✅	Y / Y	⭐️ 5 (90)
Hilltop House is a welcoming 3 bedroom property	£22,731	£94	65%	3	3	2	£55	❌	❌	✅	Y / Y	⭐️ 5 (123)
Immaculate 3 Bed House - Stunning Balcony Views	£32,685	£131	63%	3	2	2	£94	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Pope Carr Cottage, great location and views	£24,167	£105	63%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Thorntree Lodge	£29,595	£121	67%	3	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (172)
The Bell Chime - newly refurbished 3 bed house	£46,342	£171	71%	3	2	3	£85	❌	❌	❌	Y / Y	⭐️ 5 (24)
Gorgeous 3 bed house in Matlock + Garden 'Lookout'	£36,820	£145	68%	3	1	2	£50	❌	❌	✅	N / Y	⭐️ 5 (41)
Historic Victorian 3 Bed 4 Bath Flat ~Matlock Bath	£36,894	£233	43%	3	4	2	£40	❌	❌	✅	Y / Y	⭐️ 5 (104)
Country Cottage Retreat Peak District & Chatsworth	£26,386	£106	62%	3	1	3	£85	❌	❌	❌	Y / Y	⭐️ 5 (17)
Castleside House	£44,300	£164	74%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Charming 3-bedroom cottage with breathtaking views	£17,764	£118	40%	3	1.5	2	£70	❌	❌	✅	Y / Y	⭐️ 5 (113)
Matlock Bath cottage beautiful views/walled garden	£42,273	£156	74%	3	2	3	£25	❌	❌	✅	Y / Y	⭐️ 5 (174)
200 year old cottage in historic Cromford	£20,793	£107	53%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (331)
Dawns House Cromford, in a village. Hot tub, views	£50,093	£168	81%	3	1	3	£30	❌	✅	✅	Y / Y	⭐️ 5 (13)
Cosy, spacious 3 bedroom cottage with log burner	£32,447	£126	66%	3	1.5	2	£75	❌	❌	❌	Y / Y	⭐️ 5 (59)
Peak District hideaway with hillisde terraces	£25,343	£103	66%	3	1.5	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (211)
Cosy cottage for up to 6 with parking in Matlock	£36,490	£151	66%	3	2	2	£40	❌	❌	❌	Y / Y	⭐️ 5 (110)
Stylish Matlock townhouse with patio for up to 6	£36,654	£151	65%	3	1	2	£40	❌	❌	❌	Y / Y	⭐️ 5 (74)
3 Bed in Matlock (90663)	£106,564	£306	95%	3	2	2	£0	❌	❌	✅	Y / N	⭐️ 5 (3)
Coach House Mews	£25,910	£133	49%	3	2	2	£150	❌	❌	❌	Y / Y	⭐️ 5 (20)
The Old Granary - Hot Tub & Stunning 180° Views	£94,621	£470	55%	3	1	3	£0	❌	✅	✅	Y / Y	⭐️ 5 (5)
Townhead Cottage in the Peak District	£58,500	£249	63%	3	3	1	£40	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Peaceful Cosy Hilltop House. Garden & parking	£21,517	£83	68%	3	2.5	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (218)
The Cabin - one small pet welcome	£125,309	£389	88%	3	1.5	2	£0	❌	✅	✅	Y / Y	⭐️ 5 (75)
Swallows Loft	£40,975	£112	100%	3	2	1	£0	❌	❌	✅	Y / N	⭐️ 5 (37)
The Chatsworth - Clarence House	£24,635	£137	49%	3	4	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Lea View Cottage	£78,490	£203	100%	3	2	4	£160	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
The Chatsworth - Clarence House	£21,149	£133	43%	3	4	2	£15	❌	❌	✅	Y / Y	⭐️ 5 (286)
Home in Matlock Bath	£28,072	£183	42%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (19)

Return Metrics

371.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£31,315	£62,631	£93,947	£125,263	£156,579	£313,158	£939,474
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£0	£0	£0	£0	£0	£0	£0
Property Appreciation	£45	£91	£139	£188	£238	£515	£2,140
Total Return	£31,360	£62,722	£94,086	£125,451	£156,817	£313,673	£941,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

371.2%

Payback Period Days

Return on Investment

371.73%

Lant Ln England, DE4

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Luke

Managing Director at Stay Host Save

£76,701

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £223/night at 61% occupancy.Projected nightly rate is £171/night at 61% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

£39,423

Avg annual revenue

61%

Avg occupancy rate

£170

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

£10k

£45k

£85k

£125k

£31,316

Profit

Revenue

£76,701

Operating Expenses

£27,385

Operating Income

£49,316

Net Effective Rent

£18,000

Profit (Cash Flow)

£31,316

£8,436

Cash Investment

Renos & Furnishing

£6,848

Setup Costs

£1,588

Total

£8,436

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

371.2%

Payback Period Days