BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis The Quays, , England,

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,744

Profit (Cash Flow)

$1,487

Cash on Cash Return

22.5%

Annual Revenue

$32,744

AirDNA projects $169/night at 52% occupancy ($32,097). Airbtics projects $163/night at 55% occupancy ($32,744). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $163 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,219$33,062$50,399$66,684
Occupancy37%58%70%79%
Nightly Rate$129$151$191$224

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Exclusive Apartment

No image available

$27,530
$201
37%
222$31❌❌❌Y / Y⭐️ 4.2 (11)
Bright, Airy Media City Apt Sleeps 6 + Parking

No image available

$21,873
$176
33%
222$88❌❌✅Y / Y⭐️ 4.7 (36)
Lovely 2-bedroom apartment at popular location

No image available

$15,613
$109
37%
221$50❌❌❌Y / Y⭐️ 4.5 (389)
Salford Quays Apartment, Manchester

No image available

$28,415
$117
63%
231$57❌❌❌Y / Y⭐️ 4.5 (33)
Stunning 2 Bed Apartment in Salford, Amazing Views

No image available

$35,923
$113
77%
212$126❌❌❌Y / Y⭐️ 4.5 (42)
Sleeps 6, Amazing Views, Stylish 2Bed In MediaCity

No image available

$63,033
$240
69%
221$89❌❌❌Y / Y⭐️ 5 (30)
Entire home, stylish 2 BR & 2 Baths, free parking

No image available

$32,357
$96
88%
222$82❌❌❌Y / Y⭐️ 5 (158)
Stunning 2Bed Apt, Dart Board, Balcony, Sleeps 6

No image available

$42,869
$171
67%
222$50❌❌❌Y / Y⭐️ 5 (38)
2 Bed Apartment near Tram Station, Free Parking

No image available

$31,710
$152
57%
211$0❌❌❌Y / Y⭐️ 4.3 (23)
MediaCity 2BR New Flat (50% off for long stay)

No image available

$46,048
$190
64%
221$88❌❌✅Y / Y⭐️ 4.5 (59)
Salford En-Suite Penthouse with City View Balcony

No image available

$67,082
$203
88%
222$73❌❌❌Y / Y⭐️ 4.5 (33)
Stunning views from the 19th Floor - 2bed 2bath

No image available

$35,536
$188
50%
223$63❌❌❌Y / Y⭐️ 4.5 (25)
2 Bedrooms Apartment / Modern Decor & Free Parking

No image available

$30,799
$153
55%
211$0❌❌❌Y / Y⭐️ 4.5 (19)
Pool Table, Spacious 2Bed Apartment, Amazing Views

No image available

$45,166
$166
72%
222$87✅❌❌Y / Y⭐️ 5 (19)
Media City | Old Trafford | City Skyline | Parking

No image available

$37,393
$124
79%
222$57❌❌❌Y / Y⭐️ 5 (104)
Modern and Chic 2 Bedroom Flat

No image available

$25,975
$103
65%
212$51❌❌❌Y / Y⭐️ 5 (29)
Luxury 2 Bed, 2 Bath Apartment - The Quays

No image available

$24,570
$223
30%
222$63❌❌❌Y / Y⭐️ 4.5 (15)
Your private oasis in Salford, Manchester

No image available

$26,572
$132
55%
222$0❌❌✅Y / N⭐️ 4.5 (13)
Charming and bright 2BR Flat

No image available

$32,597
$122
69%
212$51❌❌❌Y / N⭐️ 4.9 (17)
Luxury 2 Bedroom En-Suite Apartment Balcony Views

No image available

$35,856
$240
40%
221$25❌❌❌Y / N⭐️ 4.8 (23)
Luxury Waterside Views from the 17th Floor

No image available

$38,693
$155
66%
221$63❌❌❌Y / Y⭐️ 5 (34)
2 Bed Apartment in Media City, Stunning Views

No image available

$43,765
$130
86%
222$127❌❌❌Y / Y⭐️ 4.5 (30)
2 Bedroom Apartments Media City Salford Quays

No image available

$41,303
$305
37%
221$0❌❌❌Y / Y⭐️ 0 (1)
Manchester Two Bedroom Apartment Media City- Mid F

No image available

$36,380
$142
70%
222$0❌❌❌Y / Y⭐️ 5 (13)
Media City Salford Quays Flat by City SuperHost

No image available

$27,158
$140
53%
221$0❌❌✅Y / Y⭐️ 5 (43)
Stunning City Haven Apartment with Lake view

No image available

$33,111
$146
60%
22.53$44✅❌❌Y / Y⭐️ 4.5 (16)
Unique 2 bedroom penthouse apartment, entire unit!

No image available

$18,230
$115
43%
222$38❌❌❌Y / N⭐️ 4.7 (54)
Stylish 2 Bed Salford Apartment, Amazing Views

No image available

$43,036
$150
72%
222$127❌❌❌N / Y⭐️ 4.5 (8)
Modern 2 Bed Apartment in Salford, Amazing Views

No image available

$40,277
$150
71%
222$126❌❌❌Y / Y⭐️ 4.1 (11)
Stunning Two Bedroom Apartment

No image available

$17,546
$138
32%
221$63❌❌❌Y / Y⭐️ 5 (7)
Entire 2Bed Free Parking Salford Quay Water View

No image available

$33,523
$129
71%
211$0❌❌❌Y / N⭐️ 5 (6)
Luxurious Apartment in Media City, Amazing Views

No image available

$45,457
$180
69%
222$0❌❌❌Y / Y⭐️ 5 (11)
Skyline Retreat

No image available

$29,163
$166
48%
225$0❌❌❌Y / N⭐️ 5 (8)
FamilyRelocation I Contractors I Business

No image available

$38,014
$127
79%
223$126❌❌❌Y / N⭐️ 4.5 (11)
Media City Apartment

No image available

$34,372
$149
56%
222$89❌❌✅Y / Y⭐️ 5 (24)

Return Metrics

22.53% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,487$2,974$4,462$5,949$7,436$14,873$44,621
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$1,487$2,974$4,462$5,949$7,436$14,873$44,621

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.53%

Payback Period Days

1620

Return on Investment

22.53%

property-location

The Quays England

2 bed • 2 bath • 2 guests

$32,744

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 52% occupancy.Projected nightly rate is $163/night at 55% occupancy.

Top 58% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$32,851

Avg annual revenue

55%

Avg occupancy rate

$163

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

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

$1,487

Profit

Revenue

$32,744

Operating Expenses

$16,257

Operating Income

$16,487

Net Effective Rent

$15,000

Profit (Cash Flow)

$1,487

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

22.53%

Payback Period Days

1620

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service