BNBCalc Short Term Rental Rental Arbitrage Analysis Moss Rd, Lenzie, Scotland,

3 bed • 1.5 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£61,066

Profit (Cash Flow)

£35,671

Cash on Cash Return

523.0%

Annual Revenue

£61,066

AirDNA projects £118/night at 58% occupancy ($25,058). Airbtics projects £193/night at 67% occupancy ($47,261). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, £212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£27,590	£43,108	£63,290	£114,592
Occupancy	59%	68%	79%	87%
Nightly Rate	£126	£170	£212	£352

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Upper Carlston Farm	£35,248	£109	88%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (158)
Holiday Home: No 4 - Red Deer Village Holiday Park	£24,434	£109	61%	3	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Entire place for one household of 5/6 people	£27,574	£165	44%	3	3	2	£91	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Woodburn Trout Fishery Spey Lodge	£34,800	£170	56%	3	2	3	£0	❌	✅	❌	Y / Y	⭐️ 5 (49)
ComfySleep ApartHouse	£24,523	£90	66%	3	3	1	£48	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Beautiful 3 bed apt in the City Centre.	£54,794	£203	71%	3	1	3	£131	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Glasgow Center/West End Apartment	£34,294	£146	63%	3	1	1	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Stunning 3 bedroom flat, incredible location	£67,162	£229	79%	3	3	2	£122	❌	❌	❌	Y / Y	⭐️ 4.8 (406)
Newly renovated apartment with private entrance.	£38,049	£137	75%	3	1	3	£71	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
STUNNING & SPACIOUS GLASGOW CITY APARTMENT	£50,312	£208	65%	3	2	3	£131	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Comfortable central 3 bed, great Wi-Fi	£35,457	£119	81%	3	2	2	£50	❌	❌	❌	Y / Y	⭐️ 4.8 (464)
Stunning West-end Flat with period features	£41,900	£170	67%	3	1	2	£66	❌	❌	✅	Y / Y	⭐️ 4.7 (147)
Luxury new 3 bed sunny, west end garden flat	£73,365	£378	53%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Modern House close to Glasgow Green	£22,136	£125	47%	3	2	2	£76	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Beautiful Unique Mews Cottage House City -West End	£53,093	£352	41%	3	3	2	£101	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Woodburn Trout fishery Clyde Lodge	£34,341	£171	55%	3	2	3	£0	❌	✅	❌	Y / Y	⭐️ 5 (57)
Bright, Spacious 3 Bed Flat	£52,543	£195	72%	3	1	2	£81	❌	❌	❌	Y / Y	⭐️ 4.6 (51)
Executive 3 bed flat in heart of Glasgow. (2/1)	£55,510	£197	76%	3	3	2	£111	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Executive 3 bed flat in heart of Glasgow. (1/1)	£49,898	£185	73%	3	4	2	£111	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Luxury 3 Bedroom Apartment in Glasgow City Centre	£79,508	£319	68%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Glasgow City Centre, Merchant City 3 bed penthouse	£119,121	£373	87%	3	3	1	£40	❌	❌	❌	Y / Y	⭐️ 4.9 (185)
Stunning Mansion Flat with lots of Period Features	£62,025	£226	74%	3	1	2	£71	❌	❌	❌	Y / Y	⭐️ 5 (225)
Spacious warehouse conversion in the City Centre.	£116,661	£352	90%	3	3	2	£51	❌	❌	✅	Y / Y	⭐️ 5 (108)
City Centre Duplex Apartment 3 Bdrm	£44,885	£204	60%	3	3	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Spacious 3 bedroom home Free parking + EV charging	£40,997	£129	87%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Doralan, A home from home in Bishopbriggs.	£64,525	£201	87%	3	1	3	£26	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Blythswood Apartment 3	£84,822	£290	80%	3	2	4	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Stunning 3 Bed Flat in the Heart of the West End	£49,670	£175	76%	3	2	2	£122	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Holiday Home: No 5 - Red Deer Village Holiday Park	£26,837	£108	68%	3	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
SleepLuxury ApartHouse	£24,198	£92	65%	3	3	1	£48	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Modern 3 Bed Home in Glasgow City (Free Parking)	£33,072	£157	53%	3	2	2	£86	❌	❌	❌	Y / Y	⭐️ 5 (64)
International Swimming Centre View	£25,487	£85	81%	3	1	3	£31	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
Luxurious 3 Bedroom Apartment: Heart of West End	£29,181	£113	69%	3	2	2	£60	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Modern 3 Bedroom Home In Glasgow	£32,693	£148	57%	3	2	2	£87	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Superb 3 Bed Home away from Home near M8 w/parking	£42,788	£165	67%	3	2	2	£97	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
The Jaw Barn	£54,872	£240	61%	3	2	2	£51	❌	❌	✅	Y / N	⭐️ 4.9 (38)
3 bed Home Near Glasgow, Large Garden & Driveway	£35,982	£109	84%	3	1	3	£102	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Bridgeton House	£40,023	£126	81%	3	2	2	£106	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Woodburn Trout Fishery Tay lodge	£26,215	£167	43%	3	2	3	£0	❌	✅	❌	Y / Y	⭐️ 5 (25)

Return Metrics

523.04% 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)	£35,671	£71,342	£107,013	£142,684	£178,355	£356,710	£1,070,132
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	£0	£0	£0	£0	£0	£0	£0
Total Return	£35,671	£71,342	£107,013	£142,684	£178,355	£356,710	£1,070,132

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

523.04%

Payback Period Days

Return on Investment

523.04%

Moss Rd Lenzie, Scotland

3 bed • 1.5 bath • 1 guests

Monthly Rent

£61,066

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £118/night at 58% occupancy.Projected nightly rate is £193/night at 67% occupancy.

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.

£47,414

Avg annual revenue

67%

Avg occupancy rate

£193

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

£20k

£55k

£85k

£120k

£35,671

Profit

Revenue

£61,066

Operating Expenses

£17,595

Operating Income

£43,471

Net Effective Rent

£7,800

Profit (Cash Flow)

£35,671

£6,820

Cash Investment

Renos & Furnishing

£6,739

Setup Costs

£80

Total

£6,820

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

523.04%

Payback Period Days