BNBCalc Short Term Rental Investment Analysis Main Street, Middleton, Pickering YO18 8PB, UK

2 bed • 1 bath • 4 guests • £189,500

BNB

Calc

Annual Revenue

£40,484

Profit (Cash Flow)

£21,386

Cap Rate

14.7%

Annual Revenue

£40,484

AirDNA projects £139/night at 71% occupancy ($35,919). Airbtics projects £163/night at 68% occupancy ($40,601). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, £163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£22,862	£35,304	£66,482	£82,385
Occupancy	54%	69%	83%	93%
Nightly Rate	£115	£139	£217	£239

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boundary Cottage	£31,072	£202	42%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Stationmaster's Cottage	£35,547	£150	64%	2	1	2	£15	❌	❌	✅	Y / Y	⭐️ 5 (61)
2 bedroom lodge with hot tub in private woodland	£47,584	£140	92%	2	1	3	£40	❌	✅	✅	Y / Y	⭐️ 5 (103)
Mill Cottage Is A Beautiful Cosy Country Escape	£28,349	£138	56%	2	1	3	£25	❌	❌	❌	Y / Y	⭐️ 5 (125)
Cosy character cottage in heart of Pickering	£34,264	£101	93%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (261)
Entire 2 bed Cottage Pickering, Parking, Logburner	£41,317	£131	86%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Secluded 2 bedroom cabin with wood fired hot tub	£47,278	£138	93%	2	1	3	£40	❌	✅	✅	Y / Y	⭐️ 5 (131)
Katiann's Cottage	£29,439	£115	69%	2	2	2	£35	❌	❌	✅	Y / Y	⭐️ 5 (135)
The Lettered Board Apartments 1	£30,564	£137	61%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Bluebird Cottage Pickering: Cute 2 bed cottage	£33,111	£110	82%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (92)
Charming Central Cottage with Free Parking	£32,893	£108	80%	2	1	1	£51	❌	❌	✅	Y / Y	⭐️ 5 (91)
Lovely cottage for N. York Moors & Steam Trains	£32,421	£89	100%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (111)
Standfield Hall Cottage	£92,431	£316	80%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Quaint Yorkshire cottage with private parking	£43,770	£121	99%	2	1.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (73)
Stylish 2 bedroom apartment with parking	£25,935	£95	74%	2	1.5	3	£26	❌	❌	✅	Y / Y	⭐️ 5 (132)
3 Railway Cottage Pickering , Hot Tub, Pets all'd	£74,333	£209	97%	2	1	2	£0	❌	✅	✅	Y / Y	⭐️ 5 (145)
DoveCote Cottage	£18,548	£163	31%	2	2.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Lark Cottage Pickering 18th Century Cottage	£23,072	£83	76%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (185)
Character 2 Bedroom Cottage Peaceful Location	£38,808	£186	57%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Exceptional Grosmont Cottage, West View Mews	£63,179	£217	78%	2	1	2	£35	❌	✅	✅	Y / Y	⭐️ 5 (30)
Cosy Corner A static caravan on running beef farm.	£18,354	£67	74%	2	1.5	2	£15	❌	❌	✅	N / Y	⭐️ 5 (59)
Beautiful holiday cottage in the North York Moors	£32,144	£115	76%	2	1	3	£40	❌	❌	✅	Y / Y	⭐️ 5 (31)
The Coach House at Noelle's Cottages	£20,622	£151	37%	2	2	1	£60	❌	❌	✅	Y / Y	⭐️ 5 (38)
the old Dairy - uk31253	£88,914	£250	97%	2	2	1	£0	❌	✅	✅	Y / N	⭐️ 0 (2)
Country Cottage close to Pickering and the Moors	£21,424	£224	26%	2	1	1	£40	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Levisham Lodge with Hot Tub	£41,004	£238	47%	2	2	1	£0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Weavers Cottage	£74,027	£220	92%	2	1	1	£0	❌	❌	✅	Y / N	⭐️ 5 (12)
Vintners Cottage - sleeps 4	£30,328	£118	66%	2	1	2	£80	❌	❌	✅	Y / Y	⭐️ 5 (24)
Willow tree safari tent	£23,590	£140	46%	2	1	1	£0	❌	✅	✅	N / N	⭐️ 5 (30)
Drapers Cottage, Pickering, sleeps 4, dog friendly	£34,331	£103	91%	2	1.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (118)
The Gelding, 2 bed cottage near coast & moors	£28,142	£120	64%	2	2	3	£20	❌	❌	✅	Y / Y	⭐️ 5 (34)
Wren Cottage - 2 bedroom cosy cottage Pickering	£20,311	£93	58%	2	1	3	£25	❌	❌	❌	Y / Y	⭐️ 5 (65)
Trackside Cottage	£102,428	£437	64%	2	3	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Central Pickering Old Country Cottage	£32,599	£127	70%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Family Chalet - Thornton Le Dale	£39,472	£225	48%	2	1	1	£0	❌	✅	✅	N / Y	⭐️ 5 (6)
Ryedale Lodge.	£36,474	£221	45%	2	1.5	1	£0	❌	✅	✅	N / Y	⭐️ 0 (2)
The Rievaulx Lodge	£64,136	£258	68%	2	2	1	£0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Glaisdale Lodge with Hot Tub	£42,840	£230	51%	2	2	1	£0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Modern 2 Bed House, Pickering	£25,808	£160	44%	2	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Hilltop	£29,488	£117	69%	2	1	1	£0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

34.55% 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)	£21,386	£42,772	£64,158	£85,544	£106,930	£213,861	£641,585
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£142,124	£142,124	£142,124	£142,124	£142,124	£142,124	£142,124
Down Payment	£47,375	£47,375	£47,375	£47,375	£47,375	£47,375	£47,375
Property Appreciation	£5,685	£11,540	£17,571	£23,783	£30,182	£65,172	£270,466
Total Return	£216,571	£243,812	£271,230	£298,828	£326,613	£468,534	£1,101,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.55%

Cap Rate

14.66%

Return on Investment

46.55%

Main Street Middleton, England, YO18 8PB

2 bed • 1 bath • 4 guests

Purchase Price

203

Airbnb Investor Score

£21,386

Annual Profit

14.7%

Cap Rate

34.6%

Cash on Cash

£40,484

Annual Revenue

BNBCalc predicts this property will get $163 per night with 68% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

£40,258

Avg annual revenue

68%

Avg occupancy rate

£164

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

£45k

£75k

£105k

£21,386

Profit

Revenue

£40,484

Operating Expenses

£12,693

Operating Income

£27,790

Mortgage & Taxes

£6,404

Profit (Cash Flow)

£21,386

£61,883

Cash Investment

Down Payment

£47,375

Renos & Furnishing

£5,033

Closing Costs

£9,475

Total

£61,883

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.55%

Cap Rate

14.66%

Return on Investment

46.55%