BNBCalc Short Term Rental Rental Arbitrage Analysis 27 Rawsthorne Avenue, Manchester, UK

3 bed • 2.5 bath • 8 guests • £0

BNB

Calc

Annual Revenue

£37,195

Profit (Cash Flow)

£5,806

Cash on Cash Return

81.9%

Annual Revenue

£37,195

AirDNA projects £147/night at 48% occupancy ($25,792). Airbtics projects £131/night at 56% occupancy ($26,765). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, £152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£15,260	£25,690	£38,374	£54,241
Occupancy	43%	56%	67%	84%
Nightly Rate	£93	£121	£152	£172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely Victorian House in Levenshulme	£27,281	£80	92%	3	1	3	£31	❌	❌	❌	Y / Y	⭐️ 4.7 (92)
Entire terraced house	£23,266	£74	84%	3	1	1	£31	❌	❌	❌	Y / N	⭐️ 4.5 (34)
Perfect Bungalow House with 3 bedrooms and 2 bath!	£43,433	£119	100%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.7 (91)
Spacious Unique Arty Home with Amazing Garden	£34,112	£162	55%	3	2	2	£62	❌	❌	✅	Y / Y	⭐️ 5 (31)
3-BEDROOMS HOUSE & FOUR BEDS NEAR CITY STADIUM	£25,657	£114	59%	3	2	3	£82	❌	❌	❌	Y / Y	⭐️ 4.1 (49)
Elysian House 3 Bedroom City House - Free Parking	£27,703	£93	74%	3	2	2	£124	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Beautiful & Homely 3 Bed House with FREE parking.	£17,708	£105	43%	3	2	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
3 Bedroom House in Stockport	£25,589	£152	46%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
SuperFast Wi-Fi Newly Refurbished Sleeps 3-6 ppl	£32,796	£117	75%	3	1	1	£40	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Stunning Scandi Abode in Manchester - Parking	£33,235	£163	54%	3	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lindsay House - South Manchester Home Free Parking	£17,449	£78	57%	3	1	2	£49	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
3 bed house near Etihad Stadium	£32,176	£169	52%	3	3	1	£0	❌	❌	❌	Y / N	⭐️ 4.4 (9)
Gytes Lane, Manchester with FREE Parking and Wi-Fi	£21,204	£124	44%	3	2	2	£72	❌	❌	❌	Y / Y	⭐️ 5 (8)
Longsight \| Near City \| Free Parking \| Sleeps 5	£41,731	£144	78%	3	1	3	£31	❌	❌	❌	N / Y	⭐️ 4.6 (19)
Stylish&Comfy 3 BED \| 5* Location\|Free Parking	£28,559	£244	32%	3	4	1	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
3BDR House\|Sleep7\|Parking\|WiFi\|City centre 2.5mile	£31,578	£109	76%	3	1	1	£61	❌	❌	❌	Y / Y	⭐️ 5 (21)
Excellent	£11,114	£73	34%	3	2	2	£61	❌	❌	❌	Y / Y	⭐️ 4.7 (257)
Convenient (1)	£15,629	£67	57%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (212)
Super Nice	£14,260	£67	51%	3	2	2	£61	❌	❌	❌	N / Y	⭐️ 4.9 (101)
NEW Modern Townhouse Holiday Home * Free Parking	£24,104	£140	43%	3	3	2	£82	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Entire Home. Close to Manchester city centre.	£44,422	£142	84%	3	1	2	£41	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Lovely home in MCR	£30,196	£119	64%	3	1	1	£41	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
KozyGuru \| Stockport Modern Cottage \| 3 BR 6 Guest	£26,532	£152	45%	3	1	1	£72	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Station A (D)	£17,917	£130	37%	3	1	2	£36	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
House in central Manchester	£27,975	£167	45%	3	5	1	£11	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Notable	£17,703	£72	62%	3	2	2	£61	❌	❌	❌	N / Y	⭐️ 4.8 (70)
Manchester \| Parking \| Sleeps 7	£16,411	£94	41%	3	1	1	£41	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Convenient (2)	£12,712	£73	41%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.8 (279)
Scandi style terraced house	£40,633	£146	73%	3	1	2	£41	❌	❌	❌	Y / N	⭐️ 5 (33)
Cheerful 3 bed home in Withington \| Pass the Keys	£37,831	£172	58%	3	1	3	£138	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Cosy Victorian Home in Levenshulme's Trendy Suburb	£22,037	£72	66%	3	1	1	£133	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Rest&Recharge at Ryder Brow (Slps 6, Free Parking)	£33,734	£102	90%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Feel like your at home	£20,302	£142	39%	3	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (6)
The Manchester Pad - 3BR Entire house with parking	£23,335	£99	64%	3	1	3	£36	❌	❌	❌	N / Y	⭐️ 4.4 (47)
Stylish 3 bedroom home with garden and parking	£30,110	£127	57%	3	1	2	£139	❌	❌	❌	Y / Y	⭐️ 5 (6)
STATION A (apt E)	£22,910	£123	51%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (91)
Beautiful House Sleeps 6 - Manchester	£44,797	£185	64%	3	2	3	£57	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

81.86% 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)	£5,805	£11,611	£17,417	£23,223	£29,029	£58,059	£174,178
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	£5,805	£11,611	£17,417	£23,223	£29,029	£58,059	£174,178

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.86%

Payback Period Days

446

Return on Investment

81.86%

27 Rawsthorne Ave England, M18 7GA

3 bed • 2.5 bath • 8 guests

Monthly Rent

£37,195

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £147/night at 48% occupancy.Projected nightly rate is £131/night at 56% 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.

£26,169

Avg annual revenue

56%

Avg occupancy rate

£131

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

£20k

£35k

£45k

£5,806

Profit

Revenue

£37,195

Operating Expenses

£14,589

Operating Income

£22,606

Net Effective Rent

£16,800

Profit (Cash Flow)

£5,806

£7,092

Cash Investment

Renos & Furnishing

£7,010

Setup Costs

£81

Total

£7,092

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

81.86%

Payback Period Days

446