BNBCalc Short Term Rental Rental Arbitrage Analysis 65 Calvers, Halton, England, WA7 2EN

3 bed • 1.5 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£29,821

Profit (Cash Flow)

£6,656

Cash on Cash Return

103.7%

Annual Revenue

£29,821

AirDNA projects £101/night at 74% occupancy ($27,226). Airbtics projects £148/night at 55% occupancy ($29,821). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, £148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£13,561	£28,396	£48,881	£67,338
Occupancy	36%	57%	69%	78%
Nightly Rate	£100	£130	£187	£229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great House & Home For Your Stay.	£13,536	£56	65%	3	1	3	£29	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Spacious Central Widnes 3 Bedroom House	£23,901	£95	65%	3	1	2	£62	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Airport house 5 mins drive to Airport Sleeps 5	£22,412	£80	77%	3	2	2	£0	❌	❌	❌	Y / N	⭐️ 4.7 (73)
Stylish Railway Themed House - Central Warrington	£38,437	£114	87%	3	2	2	£62	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Bee Stays - Maliston House	£43,724	£264	43%	3	1	2	£67	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Stylish Georgian Country Farmhouse	£46,665	£184	68%	3	2	2	£47	❌	❌	✅	Y / N	⭐️ 4.9 (52)
Deacon View	£23,402	£95	67%	3	2	2	£0	❌	❌	✅	Y / N	⭐️ 4.8 (20)
Golden Square Place	£30,374	£132	56%	3	2	3	£86	❌	✅	❌	Y / Y	⭐️ 4.5 (15)
Runcorn/Three bed Lake house with parking space	£34,786	£141	63%	3	3	2	£95	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Relax and unwind in rural Cheshire	£52,218	£226	63%	3	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (136)
A 3 Bed The highest point in the Heart of Cheshire	£24,638	£153	44%	3	1	1	£0	❌	❌	✅	N / Y	⭐️ 4.5 (131)
Brook Farm Barn	£35,627	£286	34%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.9 (12)
Stunning 3-bedroom Great Sankey Home	£31,463	£101	81%	3	1	1	£57	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Liverpool City Region Fun, Comfy 3 Bed Oasis	£15,846	£117	36%	3	2	2	£29	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Bright, Spacious 3 Bed Home with Parking & WiFi	£31,156	£114	71%	3	1	3	£33	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Bee Stays- Northway House	£39,701	£204	51%	3	1	2	£67	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
KozyGuru \| Prescott \| Comfy 3Bedroom Free Parking	£17,379	£114	37%	3	1	1	£67	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
A family home in a great location.	£15,687	£192	21%	3	1	2	£24	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Country Holiday Cottage with private dock.	£60,624	£250	64%	3	3	2	£76	❌	❌	❌	Y / Y	⭐️ 5 (87)
Rural Barn Stay	£53,965	£212	69%	3	3	4	£43	❌	❌	✅	Y / Y	⭐️ 5 (2)
Warrington Lovely Natural Ambience 3 Bedroom House	£21,622	£101	52%	3	2	2	£67	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
Canada House	£27,422	£148	47%	3	1	2	£67	❌	❌	❌	Y / N	⭐️ 5 (1)
Large Home with Free Parking near Huyton Golf Club	£48,318	£220	58%	3	1	3	£90	❌	❌	❌	Y / Y	⭐️ 3.6 (5)
My Big House Up North. Grappenhall Warrington	£22,284	£71	78%	3	2	1	£67	❌	❌	✅	Y / N	⭐️ 4.8 (21)
historic gatehouse property	£32,599	£182	49%	3	1	2	£0	❌	❌	✅	Y / N	⭐️ 4.3 (10)
Titantic house- 3 bed house in Runcorn town centre	£23,634	£118	54%	3	1	3	£57	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Damwood House	£12,793	£130	26%	3	1	3	£72	❌	❌	❌	Y / N	⭐️ 3.5 (9)
airport house	£13,084	£97	36%	3	1	1	£10	❌	❌	✅	Y / N	⭐️ 4.7 (25)
Brookside, a 3 bedroom holiday home fully equipped	£20,833	£79	71%	3	2	7	£71	❌	❌	❌	Y / Y	⭐️ 5 (5)
My canal house	£47,335	£183	70%	3	1	3	£43	❌	❌	❌	Y / Y	⭐️ 5 (2)
Air Host & Stay \| Strawberry Fields House \| 3BR	£21,918	£78	70%	3	1	1	£67	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Lovely 3 Bed House in Runcorn	£21,740	£218	22%	3	3	1	£96	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bangalow in Warrington	£22,683	£110	54%	3	1	1	£43	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Spacious 3 Bed Apartment in Widnes	£21,213	£76	69%	3	1	2	£72	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Private Renovated House - FREE Parking & Fast WiFi	£34,675	£105	85%	3	1	2	£95	❌	❌	❌	Y / N	⭐️ 5 (4)
Modern family home in Speke	£32,933	£100	90%	3	2	1	£0	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Fabulously presented 3 / 4 bedroom home	£20,076	£186	28%	3	1	3	£57	❌	❌	✅	Y / N	⭐️ 4.9 (11)
Whole house. Central for North West, semi rural	£19,416	£156	34%	3	0	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Luxury home with Hot Tub, next to golf course.	£34,803	£307	31%	3	2	2	£0	❌	✅	❌	Y / Y	⭐️ 4.8 (45)
The Gatelodge, Liverpool	£21,054	£164	35%	3	1	2	£0	❌	❌	✅	N / N	⭐️ 4.5 (28)

Return Metrics

103.68% 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)	£6,655	£13,311	£19,967	£26,623	£33,278	£66,557	£199,672
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	£6,655	£13,311	£19,967	£26,623	£33,278	£66,557	£199,672

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.68%

Payback Period Days

352

Return on Investment

103.68%

65 Calvers Halton, England, WA7 2EN

3 bed • 1.5 bath • 1 guests

Monthly Rent

£29,821

Annual Revenue

BNBCalc predicts this property will get $148 per night with 55% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

£29,399

Avg annual revenue

55%

Avg occupancy rate

£148

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

£30k

£45k

£60k

£6,656

Profit

Revenue

£29,821

Operating Expenses

£12,966

Operating Income

£16,856

Net Effective Rent

£10,200

Profit (Cash Flow)

£6,656

£6,419

Cash Investment

Renos & Furnishing

£6,343

Setup Costs

£76

Total

£6,419

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

103.68%

Payback Period Days

352