BNBCalc Short Term Rental Rental Arbitrage Analysis 42 Lade Braes Walk, , Scotland, KY16 9DA

3 bed • 1 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£85,486

Profit (Cash Flow)

£41,100

Cash on Cash Return

637.0%

Annual Revenue

£85,486

AirDNA projects £280/night at 65% occupancy ($66,407). Airbtics projects £273/night at 65% occupancy ($64,756). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, £360 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£41,876	£61,444	£83,790	£124,873
Occupancy	55%	66%	80%	87%
Nightly Rate	£206	£251	£281	£386

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Town Centre Apartment & Parking	£61,990	£203	81%	3	2	3	£174	❌	❌	❌	Y / Y	⭐️ 5 (27)
Gibson Place \| 15 Secs to The Old Course	£95,333	£314	82%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (115)
Pipeland Loft (No 42)	£56,286	£240	63%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (37)
Kinnessburn Cottage - free parking, close to golf	£47,428	£151	80%	3	2.5	2	£83	❌	❌	✅	Y / Y	⭐️ 5 (48)
Southfield House St Andrews	£54,781	£280	53%	3	2	3	£73	❌	❌	❌	Y / Y	⭐️ 5 (7)
Forgan Cottage-pet friendly	£72,795	£255	78%	3	1.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Unique Character 'Cottage' in Central St Andrews	£31,223	£146	55%	3	2	3	£165	❌	❌	❌	Y / Y	⭐️ 5 (26)
Southfield Apartments (No 14)	£48,057	£214	59%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
The Garden House, St. Andrews, town centre	£60,772	£191	87%	3	3	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (108)
Central Apartment With Parking	£37,579	£168	56%	3	2	2	£144	❌	❌	❌	Y / Y	⭐️ 5 (17)
Berchem Villa	£48,337	£208	62%	3	1	1	£117	❌	❌	❌	Y / Y	⭐️ 5 (46)
Southgait Hall (No 17) \| St Andrews	£62,827	£193	87%	3	2	1	£93	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Central renovated Victorian flat	£67,327	£253	71%	3	1	4	£73	❌	❌	❌	Y / Y	⭐️ 5 (54)
Howard Place, St Andrews	£69,538	£291	63%	3	1	2	£93	❌	❌	✅	Y / Y	⭐️ 5 (5)
Outstanding Victorian Townhouse Apartment	£89,567	£360	67%	3	3	2	£174	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Golfers Retreat St Andrews	£61,283	£261	64%	3	3.5	3	£87	❌	❌	❌	Y / Y	⭐️ 5 (34)
St. Andrews Luxury Townhouse - mins to Old Course	£77,758	£255	83%	3	2	3	£83	❌	❌	✅	Y / Y	⭐️ 5 (208)
In the Heart of St Andrews	£58,452	£209	74%	3	2	3	£146	❌	❌	❌	Y / Y	⭐️ 5 (9)
Dunperrogh - Close to The Old Course, St Andrews	£117,197	£383	83%	3	2	3	£126	❌	❌	❌	Y / Y	⭐️ 5 (41)
Central Garden Flat at the heart of St Andrews	£43,262	£175	66%	3	2	2	£78	❌	❌	✅	Y / Y	⭐️ 5 (62)
Murray Place - 5 min walk to The Old Course	£46,892	£252	50%	3	2	1	£105	❌	❌	❌	Y / Y	⭐️ 5 (23)
Rose Villa	£33,256	£243	37%	3	1	3	£73	❌	❌	✅	Y / Y	⭐️ 5 (1)
Livingstone Lodge	£63,703	£218	78%	3	2	1	£93	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
1 Links Crecsnt	£81,379	£418	53%	3	3	7	£146	❌	❌	❌	Y / Y	⭐️ 5 (24)
Lockhart House	£64,925	£266	65%	3	2.5	1	£117	❌	❌	❌	Y / Y	⭐️ 5 (36)
Howard Place, St Andrews	£45,785	£250	49%	3	2	2	£92	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
14 B Howard Place, St Andrews 3 bedroom apartment.	£65,941	£269	67%	3	2	3	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
Westport Court	£59,560	£271	60%	3	3	3	£88	❌	❌	✅	Y / Y	⭐️ 5 (6)
Town Centre 3 Bedroom Apartment	£47,037	£229	56%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
35A Bell Street, St.Andrews	£61,730	£248	68%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (59)
St Andrews House Rental	£76,095	£286	72%	3	1.5	3	£49	❌	❌	✅	Y / Y	⭐️ 5 (11)
Greyfriars Snug	£101,463	£313	88%	3	1	1	£93	❌	❌	❌	Y / Y	⭐️ 5 (3)
Fabulous Edwardian Apartment, Central St Andrews	£46,959	£168	75%	3	1.5	3	£178	❌	❌	❌	Y / Y	⭐️ 5 (61)
Central Townhouse, St Andrews	£34,751	£198	48%	3	1	2	£121	❌	❌	✅	Y / Y	⭐️ 5 (58)
Charming Apt- Old Course/West Sands 5 min walk	£95,011	£702	37%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern Ground Floor Main Door Apartment	£80,883	£251	88%	3	2	2	£49	❌	❌	❌	Y / N	⭐️ 3 (3)
Abbotsford House	£47,401	£127	98%	3	1	1	£105	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Leeward - The Perfect place for Golfers!	£81,550	£275	81%	3	2	5	£97	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

637% 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)	£41,100	£82,200	£123,300	£164,400	£205,500	£411,001	£1,233,003
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	£41,100	£82,200	£123,300	£164,400	£205,500	£411,001	£1,233,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

637%

Payback Period Days

Return on Investment

637%

42 Lade Braes Walk Scotland, KY16 9DA

3 bed • 1 bath • 6 guests

Monthly Rent

£85,486

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £280/night at 65% occupancy.Projected nightly rate is £273/night at 65% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

£61,395

Avg annual revenue

65%

Avg occupancy rate

£272

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

£30k

£55k

£85k

£120k

£41,100

Profit

Revenue

£85,486

Operating Expenses

£20,386

Operating Income

£65,100

Net Effective Rent

£24,000

Profit (Cash Flow)

£41,100

£6,452

Cash Investment

Renos & Furnishing

£6,375

Setup Costs

£77

Total

£6,452

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

637%

Payback Period Days