BNBCalc Short Term Rental Rental Arbitrage Analysis Elleray Rd, , England, M6 7GZ

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$35,871

Profit (Cash Flow)

$2,407

Cash on Cash Return

28.4%

Annual Revenue

$35,871

AirDNA projects $234/night at 35% occupancy ($29,913). Airbtics projects $161/night at 61% occupancy ($35,870). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,429	$33,738	$46,355	$63,825
Occupancy	52%	58%	69%	91%
Nightly Rate	$144	$153	$177	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
KozyGuru \| 3BR 4 Beds Blue House \| Media City	$29,525	$147	51%	3	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Spacious, cosy and good value.	$21,180	$144	38%	3	2	1	$31	❌	❌	❌	Y / N	⭐️ 4.9 (142)
New built 3bd wt garden& en-suite b/room,Sky,PS5	$32,808	$249	36%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Blissful 3BR Home w/ Perfect location & Parking	$43,978	$180	63%	3	1	3	$138	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
3 bed - close to Manchester centre	$35,026	$174	55%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Salford's best Cozy 3BR 5 Bed House	$30,334	$148	56%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Apt with amazing views in Salford city centre	$24,447	$96	60%	3	2	2	$63	❌	❌	❌	N / N	⭐️ 4.7 (9)
Kozyguru \| Swinton \| newly furnished 4 BED house	$47,171	$179	72%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Bank - Family Stays, Contractor, Corporate	$44,968	$135	91%	3	1	3	$63	❌	❌	❌	Y / Y	⭐️ 5 (8)
Uber Stylish 3 Bed House \| Pass the Keys	$62,132	$158	95%	3	1	3	$190	❌	❌	❌	N / Y	⭐️ 5 (2)

Return Metrics

28.4% 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)	$2,407	$4,814	$7,222	$9,629	$12,037	$24,074	$72,223
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	$2,407	$4,814	$7,222	$9,629	$12,037	$24,074	$72,223

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.4%

Payback Period Days

1285

Return on Investment

28.4%

Elleray Rd England, M6 7GZ

3 bed • 1.5 bath • 8 guests

Monthly Rent

$1,264

Zestimate

$35,871

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $234/night at 35% occupancy ($29,913.48). Airbtics projects $161/night at 61% occupancy ($35,870).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$37,156

Avg annual revenue

61%

Avg occupancy rate

$161

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

$20k

$35k

$50k

$65k

$2,407

Profit

Revenue

$35,871

Operating Expenses

$16,663

Operating Income

$19,207

Net Effective Rent

$16,800

Profit (Cash Flow)

$2,407

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

28.4%

Payback Period Days

1285