Walton Ln England
3 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%