BNBCalc Short Term Rental Cohost Analysis Oswaldkirk Bank, Oswaldkirk, York, UK

4 bed • 3 bath • 8 guests • £0

BNB

Calc

Owner income

£65,250

Per year

This Airbnb could earn an additional

£7,768

Per month vs a Long-Term Rental

Annual Revenue range

£59,497 - £135,313

Annual Revenue

£93,214

AirDNA projects £241/night at 63% occupancy ($55,527). Airbtics projects £297/night at 56% occupancy ($60,847). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, £354 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£29,107	£59,497	£94,435	£135,313
Occupancy	41%	63%	72%	80%
Nightly Rate	£191	£256	£354	£457

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Saxon House (7)	£62,633	£398	43%	4	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Cherry Tree House	£127,426	£458	76%	4	3	1	£0	❌	❌	✅	Y / N	⭐️ 5 (13)
Host & Stay \| Greengate Cottage	£45,600	£190	64%	4	2	3	£124	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Luxury Barn with sauna near York families & groups	£65,267	£354	50%	4	3.5	2	£109	✅	❌	✅	Y / Y	⭐️ 5 (122)
The Corner House w/ hottub near Flamingo Land	£46,331	£266	47%	4	3.5	3	£119	❌	✅	✅	Y / Y	⭐️ 4.5 (4)
The Old Post Office	£57,771	£316	50%	4	4	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Stay Sunnyside - architect designed holiday home	£61,733	£256	66%	4	4	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Holiday at 44 - wonderfully situated for all	£21,476	£163	36%	4	2	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (120)
Ivy House, North Yorkshire~Luxury~8 Guests & Pets	£59,184	£255	63%	4	3.5	3	£100	❌	❌	✅	Y / Y	⭐️ 5 (81)
Crambeck Village, Welburn, York,near Castle Howard	£28,395	£150	50%	4	2.5	3	£89	❌	❌	✅	Y / Y	⭐️ 5 (25)
Host & Stay \| The Old Pottery	£54,230	£223	65%	4	4	3	£125	❌	❌	✅	Y / Y	⭐️ 4.3 (77)
Mary Ellen Best Cottage. Spacious, Cosy & Hot Tub	£29,435	£104	75%	4	2	2	£55	✅	✅	✅	Y / Y	⭐️ 5 (195)
Explore North Yorkshire. Large, stylish farmhouse	£83,775	£297	77%	4	3.5	2	£80	✅	❌	✅	Y / Y	⭐️ 5 (239)
Cote Ghyll Cottage	£51,938	£187	76%	4	1.5	1	£0	✅	✅	✅	Y / Y	⭐️ 5 (10)
Superb location in York with parking & GARDEN	£68,154	£294	62%	4	2	2	£109	❌	❌	✅	Y / Y	⭐️ 5 (182)
Hollis House York-Free parking	£108,451	£363	80%	4	2	2	£80	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
A Large Malting Barn Conversion Chute House	£28,097	£295	23%	4	3.5	4	£70	❌	❌	❌	Y / Y	⭐️ 5 (11)
Country Home with endless views	£43,381	£167	71%	4	3	3	£0	❌	✅	✅	Y / Y	⭐️ 5 (27)
Ellerburn Lodge	£126,682	£357	97%	4	3	2	£0	✅	❌	❌	Y / Y	⭐️ 5 (186)
River Oak, Luxury accommodation	£28,686	£201	39%	4	2.5	4	£0	❌	❌	✅	Y / N	⭐️ 0 (2)
Stamford Bridge Cottage	£63,723	£199	87%	4	2	2	£35	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Celebration stay for Hen’s & families near York	£98,616	£550	49%	4	2.5	2	£0	❌	✅	✅	Y / Y	⭐️ 5 (19)
Granary Cottage	£72,713	£214	93%	4	2	1	£0	❌	❌	✅	Y / N	⭐️ 5 (47)
Ivy Cottage	£102,789	£390	72%	4	3	1	£0	❌	❌	✅	Y / N	⭐️ 4.5 (15)
The Stables - Birdforth Hall Holiday Cottages	£59,036	£849	19%	4	3	2	£74	✅	✅	✅	Y / Y	⭐️ 5 (11)
Beautiful 4 bed converted barn, pool & hot tub	£105,787	£876	33%	4	3.5	2	£0	✅	✅	✅	Y / Y	⭐️ 5 (70)
Charming 4 BR House in York with Free Parking	£44,718	£163	74%	4	2	2	£70	❌	❌	❌	Y / Y	⭐️ 5 (4)
Winter Gill Barn	£75,085	£306	67%	4	2	1	£0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Stylish 4 bedroom house in the heart of Malton	£36,146	£146	67%	4	2	2	£65	❌	❌	❌	Y / N	⭐️ 4.9 (83)
The Lodge at Langton Hall	£47,279	£133	96%	4	2	2	£55	✅	✅	✅	Y / Y	⭐️ 4.8 (105)
Hideout Manor - small groups	£51,285	£200	70%	4	3	2	£0	❌	✅	✅	Y / N	⭐️ 5 (1)
Riverside Farm Cottage	£38,363	£456	23%	4	3	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful moorland barn overlooking steam railway	£41,555	£162	70%	4	2	7	£0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Cliff Cottage, 4 bedroom house with large garden	£17,595	£347	13%	4	2	2	£178	✅	❌	✅	Y / N	⭐️ 4.8 (50)
Spacious Family Home with Free Parking	£38,027	£212	49%	4	1.5	1	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Gorgeous barn conversion near York with Hottub	£23,393	£457	14%	4	3	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (83)
The Hay House With Gym Sauna Room	£35,543	£256	38%	4	2.5	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Barn Gowlands Farm	£46,442	£192	66%	4	3.5	4	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Auburn House	£17,785	£211	23%	4	3	1	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Near city centre Luxury all en-suites large house	£47,676	£310	42%	4	4.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (13)

Oswaldkirk Bank Oswaldkirk, England

4 bed • 3 bath • 8 guests

£93,214

Annual Revenue

BNBCalc predicts this property will get $297 per night with 56% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

£56,554

Avg annual revenue

56%

Avg occupancy rate

£298

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

£55k

£90k

£130k

£18,643

Profit

Revenue

£93,214

Cleaning

£10,746

Cohost commission

£18,643

Owner payout

£65,250

£0

Cash Investment

Renos & Furnishing

£0

Total

£0