BNBCalc Short Term Rental Investment Analysis Millans Park, , England, LA22 9AG

4 bed • 2 bath • 10 guests • £470,000

BNB

Calc

Annual Revenue

£92,392

Profit (Cash Flow)

£37,731

Cap Rate

14.8%

Annual Revenue

£92,392

AirDNA projects £322/night at 74% occupancy ($87,149). Airbtics projects £338/night at 50% occupancy ($61,660). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, £395 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£35,040	£57,953	£95,195	£141,536
Occupancy	38%	51%	64%	74%
Nightly Rate	£249	£306	£395	£510

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Herald Cottage	£51,726	£307	46%	4	3	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
SHEENFELL- AMBLESIDE HIDDEN GEM	£48,696	£235	56%	4	3	3	£121	❌	❌	❌	Y / Y	⭐️ 4.8 (265)
No. 11 St Annes: Ambleside.	£62,992	£250	64%	4	3	2	£176	❌	❌	❌	Y / Y	⭐️ 5 (124)
Bridge House, Sleeps 8, Ambleside, Pet Friendly	£43,741	£306	39%	4	4	1	£0	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Mill Top, AmblesideSleeps 8, river views	£35,527	£270	36%	4	3	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Edelweiss, Sleeps 8 with Parking in Ambleside	£58,096	£311	51%	4	3	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Luxury Holiday Home Ambleside	£91,446	£242	100%	4	4	3	£151	❌	❌	❌	Y / Y	⭐️ 5 (12)
The Lake House (Windermere)	£140,775	£523	73%	4	5	2	£121	❌	❌	✅	Y / Y	⭐️ 5 (228)
4 Bedroom Waterhead Range Cottage by LetMeStay	£62,432	£291	55%	4	3	3	£213	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Swallows House	£94,106	£494	52%	4	4	1	£0	❌	❌	✅	Y / N	⭐️ 5 (7)
Brand New, 4 bedroom, 4 bathroom home by LetMeStay	£104,153	£459	59%	4	4	3	£235	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Beautiful 16th century farmhouse - sleeps 8	£40,255	£199	55%	4	3	1	£50	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Hillside Cottage, Ambleside - Traditional Cottage	£26,775	£178	41%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Scandale Bridge Cottage	£82,609	£347	65%	4	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.4 (51)
Helm View - Grasmere, sleeps 10 with Hot tub!	£147,528	£573	70%	4	4	3	£251	❌	✅	❌	Y / Y	⭐️ 5 (45)
Wansfell	£90,522	£258	96%	4	4	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Thomas Fold Cottage - Ambleside	£65,265	£350	51%	4	2	2	£0	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Yew Bank, Sleeps 8, Ambleside. Free pet	£57,060	£346	45%	4	3	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Beck Steps, Elterwater	£72,530	£275	72%	4	3	1	£0	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Infield House, Troutbeck Bridge, Sleeps 8	£54,321	£297	50%	4	7	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Derby Cottage, Ambleside -Pet Friendly	£38,180	£254	41%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Sunnybeck Ambleside	£55,441	£210	72%	4	2	3	£91	✅	❌	❌	Y / Y	⭐️ 5 (43)
Hestead House, Brathay Hall, Ambleside	£140,210	£456	84%	4	2	2	£0	❌	❌	✅	Y / Y	⭐️ 4.6 (46)
Far Nook, Ambleside-Beautiful Detached Luxury Home	£55,265	£270	56%	4	5	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
The Gate House, Clappersgate	£70,198	£369	52%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Luxury Lakeside Retreat with Spectacular Views	£131,334	£510	70%	4	2	3	£251	❌	❌	✅	Y / Y	⭐️ 5 (154)
Bumble Bee Cottage, Sleeps 6, Pet Friendly	£30,455	£166	50%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Parkwood, Ambleside - Bungalow With Lovely Views	£44,159	£232	52%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (37)
Adorable three bedroom lodge with hot tub	£62,714	£191	89%	4	2	2	£25	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
Stylish cottage; 100m from Lake & EV charger	£21,942	£142	40%	4	3	5	£151	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Stamp Howe - Spectacular view over the valley.	£30,633	£254	33%	4	3	3	£0	❌	❌	✅	Y / N	⭐️ 4.8 (33)
Aubrey, Sleeps 8, Ambleside	£53,765	£245	60%	4	3	1	£0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

32.38% 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)	£37,730	£75,461	£113,192	£150,923	£188,654	£377,309	£1,131,928
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£376,000	£376,000	£376,000	£376,000	£376,000	£376,000	£376,000
Down Payment	£94,000	£94,000	£94,000	£94,000	£94,000	£94,000	£94,000
Property Appreciation	£14,100	£28,623	£43,581	£58,989	£74,858	£161,640	£670,813
Total Return	£521,830	£574,084	£626,774	£679,912	£733,513	£1,008,950	£2,272,741

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.38%

Cap Rate

14.77%

Return on Investment

48.45%

Millans Park England, LA22 9AG

4 bed • 2 bath • 10 guests

Purchase Price

177

Airbnb Investor Score

£37,730

Annual Profit

14.8%

Cap Rate

32.4%

Cash on Cash

£92,392

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects £322/night at 74% occupancy ($87,149.34). Airbtics projects £338/night at 50% occupancy ($61,660).

Occupancy Rate

Top 26% 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.

£60,456

Avg annual revenue

50%

Avg occupancy rate

£338

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

£60k

£100k

£150k

£37,731

Profit

Revenue

£92,392

Operating Expenses

£22,956

Operating Income

£69,436

Mortgage & Taxes

£31,705

Profit (Cash Flow)

£37,731

£116,501

Cash Investment

Down Payment

£94,000

Renos & Furnishing

£8,401

Closing Costs

£14,100

Total

£116,501

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.38%

Cap Rate

14.77%

Return on Investment

48.45%