BNBCalc Short Term Rental Rental Arbitrage Analysis Berristall Road, Macclesfield, SK10 5XP, United Kingdom

6 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Report by:

Carla Drut

carla@carviliving.com

Annual Revenue

$113,518

Profit (Cash Flow)

$45,361

Cash on Cash Return

232.9%

Annual Revenue

$113,518

AirDNA projects $518/night at 83% occupancy ($157,033).

BNB Calc projects a 60% occupancy rate, $518 rate per night.

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

Return Metrics

232.91% 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)	$45,360	$90,721	$136,081	$181,442	$226,802	$453,605	$1,360,815
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	$45,360	$90,721	$136,081	$181,442	$226,802	$453,605	$1,360,815

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

232.91%

Payback Period Days

156

Return on Investment

232.91%

Berristall Road Rainow, England, SK10 5XP

6 bed • 3.5 bath • 12 guests

Monthly Rent

$113,518

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$45,361

Profit

Revenue

$113,518

Operating Expenses

$26,157

Operating Income

$87,361

Net Effective Rent

$42,000

Profit (Cash Flow)

$45,361

$19,475

Cash Investment

Renos & Furnishing

$15,875

Setup Costs

$3,600

Total

$19,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

232.91%

Payback Period Days

156