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 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}

Percentiles25%50%75%90%
Revenue£15,260£25,690£38,374£54,241
Occupancy43%56%67%84%
Nightly Rate£93£121£152£172

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
Lovely Victorian House in Levenshulme

No image available

£27,281
£80
92%
313£31❌❌❌Y / Y⭐️ 4.7 (92)
Entire terraced house

No image available

£23,266
£74
84%
311£31❌❌❌Y / N⭐️ 4.5 (34)
Perfect Bungalow House with 3 bedrooms and 2 bath!

No image available

£43,433
£119
100%
321£0❌❌✅Y / Y⭐️ 4.7 (91)
Spacious Unique Arty Home with Amazing Garden

No image available

£34,112
£162
55%
322£62❌❌✅Y / Y⭐️ 5 (31)
3-BEDROOMS HOUSE & FOUR BEDS NEAR CITY STADIUM

No image available

£25,657
£114
59%
323£82❌❌❌Y / Y⭐️ 4.1 (49)
Elysian House 3 Bedroom City House - Free Parking

No image available

£27,703
£93
74%
322£124❌❌❌Y / Y⭐️ 4.9 (55)
Beautiful & Homely 3 Bed House with FREE parking.

No image available

£17,708
£105
43%
322£61❌❌❌Y / Y⭐️ 4.8 (29)
3 Bedroom House in Stockport

No image available

£25,589
£152
46%
313£0❌❌❌Y / Y⭐️ 4.6 (14)
SuperFast Wi-Fi *Newly Refurbished* Sleeps 3-6 ppl

No image available

£32,796
£117
75%
311£40❌❌❌Y / Y⭐️ 4.5 (50)
Stunning Scandi Abode in Manchester - Parking

No image available

£33,235
£163
54%
312£51❌❌❌Y / Y⭐️ 5 (5)
Lindsay House - South Manchester Home Free Parking

No image available

£17,449
£78
57%
312£49❌❌❌Y / Y⭐️ 4.6 (26)
3 bed house near Etihad Stadium

No image available

£32,176
£169
52%
331£0❌❌❌Y / N⭐️ 4.4 (9)
Gytes Lane, Manchester with FREE Parking and Wi-Fi

No image available

£21,204
£124
44%
322£72❌❌❌Y / Y⭐️ 5 (8)
Longsight | Near City | Free Parking | Sleeps 5

No image available

£41,731
£144
78%
313£31❌❌❌N / Y⭐️ 4.6 (19)
Stylish&Comfy 3 BED | 5* Location|Free Parking

No image available

£28,559
£244
32%
341£0❌❌❌Y / Y⭐️ 4.6 (28)
3BDR House|Sleep7|Parking|WiFi|City centre 2.5mile

No image available

£31,578
£109
76%
311£61❌❌❌Y / Y⭐️ 5 (21)
Excellent

No image available

£11,114
£73
34%
322£61❌❌❌Y / Y⭐️ 4.7 (257)
Convenient (1)

No image available

£15,629
£67
57%
312£61❌❌❌Y / Y⭐️ 4.8 (212)
Super Nice

No image available

£14,260
£67
51%
322£61❌❌❌N / Y⭐️ 4.9 (101)
NEW Modern Townhouse Holiday Home * Free Parking

No image available

£24,104
£140
43%
332£82❌❌❌Y / Y⭐️ 4.7 (32)
Entire Home. Close to Manchester city centre.

No image available

£44,422
£142
84%
312£41❌❌✅Y / Y⭐️ 4.9 (50)
Lovely home in MCR

No image available

£30,196
£119
64%
311£41❌❌❌Y / Y⭐️ 4.5 (44)
KozyGuru | Stockport Modern Cottage | 3 BR 6 Guest

No image available

£26,532
£152
45%
311£72❌❌❌Y / Y⭐️ 4.7 (14)
Station A (D)

No image available

£17,917
£130
37%
312£36❌❌❌Y / Y⭐️ 4.5 (74)
House in central Manchester

No image available

£27,975
£167
45%
351£11❌❌❌Y / Y⭐️ 4.8 (14)
Notable

No image available

£17,703
£72
62%
322£61❌❌❌N / Y⭐️ 4.8 (70)
Manchester | Parking | Sleeps 7

No image available

£16,411
£94
41%
311£41❌❌❌N / Y⭐️ 4.5 (18)
Convenient (2)

No image available

£12,712
£73
41%
312£61❌❌❌Y / Y⭐️ 4.8 (279)
Scandi style terraced house

No image available

£40,633
£146
73%
312£41❌❌❌Y / N⭐️ 5 (33)
Cheerful 3 bed home in Withington | Pass the Keys

No image available

£37,831
£172
58%
313£138❌❌❌Y / Y⭐️ 4.8 (14)
Cosy Victorian Home in Levenshulme's Trendy Suburb

No image available

£22,037
£72
66%
311£133❌❌❌Y / Y⭐️ 4.5 (20)
Rest&Recharge at Ryder Brow (Slps 6, Free Parking)

No image available

£33,734
£102
90%
322£0❌❌❌Y / Y⭐️ 4.8 (14)
Feel like your at home

No image available

£20,302
£142
39%
321£0❌❌✅Y / Y⭐️ 0 (6)
The Manchester Pad - 3BR Entire house with parking

No image available

£23,335
£99
64%
313£36❌❌❌N / Y⭐️ 4.4 (47)
Stylish 3 bedroom home with garden and parking

No image available

£30,110
£127
57%
312£139❌❌❌Y / Y⭐️ 5 (6)
STATION A (apt E)

No image available

£22,910
£123
51%
312£0❌❌❌Y / Y⭐️ 4.5 (91)
Beautiful House Sleeps 6 - Manchester

No image available

£44,797
£185
64%
323£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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

81.86%

Payback Period Days

446

Return on Investment

81.86%

property-location

27 Rawsthorne Ave England, M18 7GA

3 bed • 2.5 bath • 8 guests

£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.

Top 26% 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.

£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

Sign up to see the data on 40 all comparables

£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

0%

Cash on Cash Return

81.86%

Payback Period Days

446