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 Investment Analysis Walton Ln, , England,

3 bed • 1 bath • 1 guests • £130,000

BNB

Calc

Annual Revenue

£36,317

Profit (Cash Flow)

£12,014

Cap Rate

16.0%

Annual Revenue

£36,317

AirDNA projects £116/night at 51% occupancy ($21,643). Airbtics projects £121/night at 55% occupancy ($24,293). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, £146 rate per night.

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

Percentiles25%50%75%90%
Revenue£14,598£21,329£37,700£52,250
Occupancy44%54%68%74%
Nightly Rate£88£103£146£187

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
2WAYZ HoMes
£11,410
£67
46%
31.53£20❌❌❌Y / Y⭐️ 4.5 (46)
💎✨Amazing Stylish House 🏡(Everton & Anfield)⚽️🏆
£16,997
£76
57%
311£28❌❌❌Y / Y⭐️ 5 (210)
Cosy modern house *Close to Stadiums* Free parking
£22,987
£119
52%
312£25❌❌✅Y / Y⭐️ 5 (33)
No.73 - EFC Stays
£36,290
£153
65%
312£0❌❌✅Y / Y⭐️ 4.8 (5)
Modern 3 bedroom apartment close to city centre
£31,772
£110
75%
321£59❌❌❌Y / Y⭐️ 5 (62)
Echoes of Anfield: Walk To Victory
£42,000
£260
43%
321£89❌❌✅Y / N⭐️ 5 (54)
Home @ No.39 - Just 10 mins from City Centre
£37,584
£177
57%
311£50❌❌❌Y / Y⭐️ 5 (9)
LFC Stadium | Goodison Park | Entire home -4 Beds
£14,691
£94
42%
31.51£33❌❌❌Y / Y⭐️ 5 (153)
Luxury home in Liverpool next to Anfield stadium
£20,473
£113
46%
34.51£50❌❌✅Y / Y⭐️ 5 (34)
3 Bedroom Detached House Liverpool With Parking
£19,652
£130
41%
31.52£50❌❌❌Y / Y⭐️ 5 (172)
Luxury 3-Bedroom, 2-Bathroom Home sleeps 7 people
£53,092
£194
73%
31.52£45❌❌❌Y / N⭐️ 4.5 (10)
Modern | Quiet | Sleeps 10 | Anfield Tourists
£20,852
£84
68%
311£0❌❌✅Y / Y⭐️ 5 (235)
spacious 3 bed - EFC stays
£30,780
£111
76%
312£0❌❌✅Y / Y⭐️ 5 (15)
WHOLE Cosy HOUSE Close to Stadium & Centre
£15,517
£83
48%
311£25❌❌❌Y / Y⭐️ 4.5 (170)
3 Bedroom spacious modern terraced house
£19,335
£107
47%
312£50❌❌❌Y / Y⭐️ 4.7 (37)
Everton Valley House 25 | Air Host & Stay
£20,161
£93
55%
322£85❌❌❌Y / Y⭐️ 4.7 (24)
3 Bedroom House near Liverpool Football Stadium
£38,740
£187
56%
312£20❌❌✅Y / Y⭐️ 5 (75)
Rockley Green House - 3 Bedroom Home in Liverpool
£31,973
£288
30%
321£25❌❌❌Y / Y⭐️ 5 (29)
Stanley Park House | Air Host & Stay | Anfield
£15,199
£92
41%
312£100❌❌❌Y / Y⭐️ 4.5 (12)
Watford House | Air Host & Stay | Period 3BR House
£20,599
£100
53%
312£80❌❌❌Y / Y⭐️ 5 (67)
Walton Breck House Anfield-Liverpool
£18,796
£92
54%
322£65❌❌❌Y / Y⭐️ 5 (55)
Antonio str Liverpool 8 beds
£19,140
£92
56%
311£50❌❌❌N / N⭐️ 4.5 (23)
Heyes House | Air Host & Stay | Free parking
£26,349
£93
73%
322£65❌❌❌Y / Y⭐️ 4.5 (15)
Poppy's Place
£23,484
£65
99%
311£0❌❌✅N / Y⭐️ 5 (86)
Liverpool Gem 3BR 2mins Walk Stadium Close to City
£30,650
£139
58%
311£45❌❌✅Y / N⭐️ 5 (76)
Spacious house walk to Anfield free parking
£10,275
£88
32%
312£0❌❌❌Y / Y⭐️ 4.5 (17)
Elegant Greatly located Town House
£24,054
£162
38%
311£50❌❌❌Y / Y⭐️ 4.5 (38)
Denebank Lodge - Strictly NO Parties
£22,397
£77
79%
31.51£0❌❌❌Y / Y⭐️ 5 (93)
Hornsey Lodge - Strictly NO Parties
£14,719
£76
53%
311£0❌❌❌Y / Y⭐️ 5 (95)
Gorst House | Air Host & Stay | Free parking
£27,595
£160
44%
312£95❌❌❌Y / Y⭐️ 4.5 (14)
Cosy house in Anfield near LFC
£17,999
£145
34%
312£0❌❌❌Y / Y⭐️ 5 (16)
Luxury 3 Bedroom House, Central & Child Friendly
£24,915
£99
68%
32.53£74❌❌❌Y / Y⭐️ 5 (48)
Anfield Serene Home
£23,321
£79
74%
311£145❌❌❌Y / Y⭐️ 4 (31)
Beautiful, Modern Home, Close to Anfield Stadium
£21,431
£74
73%
31.52£90❌❌✅Y / Y⭐️ 5 (14)
Anfield 3 Bedroom House close to LFC stadium
£18,906
£171
28%
311£75❌❌❌Y / Y⭐️ 4.5 (13)
NEW! Stunning home, ideal for groups, w/parking!
£26,028
£108
62%
312£60❌❌❌Y / Y⭐️ 4.5 (28)
Breeze Hill Lodge - Close to Liverpool City Centre
£15,207
£88
44%
331£50❌❌❌Y / Y⭐️ 4.5 (38)
Stylish House beside Anfield Stadium LFC
£18,166
£106
45%
311£50❌❌❌Y / Y⭐️ 5 (28)
GuestReady - Humble Abode by Anfield Stadium
£54,214
£191
72%
331£144❌❌❌Y / Y⭐️ 4.8 (67)
Beautiful Family Home
£25,279
£99
68%
311£30❌❌✅Y / N⭐️ 5 (7)

Return Metrics

32.98% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£12,013£24,027£36,041£48,055£60,068£120,137£360,413
Revenue Appreciation£0£0£0£0£0£0£0
Home Equity£1,277£2,633£4,072£5,600£7,223£16,966£104,000
Down Payment£26,000£26,000£26,000£26,000£26,000£26,000£26,000
Property Appreciation£3,900£7,917£12,054£16,316£20,705£44,709£185,544
Total Return£43,190£60,577£78,168£95,972£113,997£207,813£675,957

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.98%

Cap Rate

15.98%

Return on Investment

47.2%

property-location

Walton Ln England

3 bed • 1 bath • 1 guests

189

Airbnb Investor Score

£12,013

Annual Profit

16.0%

Cap Rate

33.0%

Cash on Cash

£36,317

Annual Revenue

BNBCalc predicts this property will get $121 per night with 55% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 28% of comparables

Top 26% 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.

£24,575

Avg annual revenue

55%

Avg occupancy rate

£121

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

£25k

£40k

£55k

Sign up to see the data on 40 all comparables

£12,014

Profit

Revenue

£36,317

Operating Expenses

£15,534

Operating Income

£20,783

Mortgage & Taxes

£8,769

Profit (Cash Flow)

£12,014

£36,421

Cash Investment

Down Payment

£26,000

Renos & Furnishing

£6,521

Closing Costs

£3,900

Total

£36,421

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.98%

Cap Rate

15.98%

Profit (Cummulative)

£12,014

£1,277

£6,521

£3,900

£0

Total Gain

£17,191

              🤩

              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