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 Renfrew Cl, Gwersyllt, Wales, LL11 4EJ

2 bed • 2 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£23,389

Profit (Cash Flow)

£468

Cash on Cash Return

8.8%

Annual Revenue

£23,389

AirDNA projects £111/night at 56% occupancy ($22,769). Airbtics projects £116/night at 64% occupancy ($27,154). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, £102 rate per night.

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

Percentiles25%50%75%90%
Revenue£16,111£25,542£39,623£56,744
Occupancy52%67%76%90%
Nightly Rate£84£102£140£168

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
Ferny Roost Cabin.

No image available

£21,273
£106
55%
211£0❌❌✅N / Y⭐️ 5 (38)
Yellowstone cottage.

No image available

£26,853
£86
85%
21.52£0❌❌✅N / Y⭐️ 5 (656)
The Berwyn – Berwyn House | Central Wrexham

No image available

£20,130
£102
53%
221£13❌❌❌Y / Y⭐️ 4.5 (32)
The Eisteddfod - Berwyn House | Central Wrexham

No image available

£17,328
£86
54%
211£13❌❌❌Y / Y⭐️ 4.5 (26)
The Llangollen - Berwyn House | Central Wrexham

No image available

£19,755
£93
57%
211£13❌❌❌Y / Y⭐️ 4.5 (41)
The Maelor - Berwyn House | Central Wrexham

No image available

£21,048
£88
64%
211£13❌❌❌Y / Y⭐️ 4.5 (37)
Private Indoor Pool & Tennis Court

No image available

£54,473
£165
90%
211£0✅❌❌N / Y⭐️ 5 (82)
Luxury, cosy cottage with outstanding views.

No image available

£31,444
£115
75%
212£0❌❌✅Y / Y⭐️ 5 (132)
2 Bed Self Contained Apartment Wrexham

No image available

£22,293
£63
90%
214£71❌❌❌Y / Y⭐️ 5 (33)
The Oak at Rackery Retreat

No image available

£38,902
£174
61%
21.51£0❌✅✅N / N⭐️ 5 (46)
Hottub, well equiped house, nr chester, nr station

No image available

£25,151
£93
70%
21.52£40❌✅✅Y / Y⭐️ 4.5 (84)
Escape To The Country @ Bron Offa Bach

No image available

£27,522
£156
47%
213£46❌❌✅Y / Y⭐️ 5 (44)
City Centre apartment.

No image available

£34,863
£116
82%
221£0❌❌❌Y / Y⭐️ 5 (51)
Luxury Coach house,as seen on welcome to Wrexham

No image available

£42,870
£195
60%
222£0❌✅✅Y / Y⭐️ 5 (160)
The Old Coach House, Wrexham

No image available

£19,743
£61
87%
212£20❌❌❌Y / Y⭐️ 5 (209)
Barn. conversion at Tynycoed coedpoeth wrexham

No image available

£21,591
£83
71%
222£0❌❌✅Y / Y⭐️ 5 (75)
Fusilier apartment wrexham city

No image available

£21,685
£89
65%
21.52£40❌❌❌Y / Y⭐️ 5 (253)
A beautiful cottage in North Wales

No image available

£20,035
£140
39%
211£0❌❌❌N / Y⭐️ 5 (32)
New Farm Bungalow, Clean & Comfortable.

No image available

£18,790
£69
74%
213£0❌❌✅N / Y⭐️ 5 (97)
Bwthyn Bach

No image available

£22,091
£140
43%
212£0❌❌✅Y / Y⭐️ 5 (10)
Bluebell

No image available

£63,065
£359
48%
211£0❌❌❌Y / Y⭐️ 0 (1)
Wrexham/ Chester-2 bedroom house-village location

No image available

£17,884
£84
58%
212£15❌❌❌N / Y⭐️ 5 (57)
Robin’s Hollow: 2BD Home Near Wrexham AFC

No image available

£23,137
£74
77%
212£80❌❌❌Y / Y⭐️ 5 (15)
The Coach House Flat, Rossett

No image available

£37,103
£109
93%
222£25❌❌❌Y / Y⭐️ 5 (214)
The Willow at Rackery Retreat

No image available

£47,536
£186
70%
21.51£0❌✅✅N / N⭐️ 5 (19)
The Glyndwr - Berwyn House - Central Wrexham -

No image available

£21,412
£79
74%
211£0❌❌❌Y / Y⭐️ 4.3 (34)
Barn - Stables Retreat with Amazing Views

No image available

£27,800
£84
90%
222£20❌❌❌Y / Y⭐️ 5 (236)
Self Contained Apartment

No image available

£22,199
£83
73%
212£0❌❌✅N / N⭐️ 5 (30)
Brymbo modern apartment

No image available

£24,537
£75
88%
211£21❌❌✅Y / Y⭐️ 5 (33)
2 bed bungalow in minera

No image available

£22,109
£155
39%
212£0❌❌✅Y / Y⭐️ 5 (5)
Welcome to Wrexham

No image available

£23,336
£84
76%
212£0❌❌✅N / N⭐️ 5 (38)
Cheerful 2 Bedroom Terraced Home with fire pit

No image available

£14,322
£62
63%
211£0❌❌✅Y / Y⭐️ 4.9 (111)
House in Wrexham

No image available

£33,839
£127
73%
211£0❌❌❌Y / Y⭐️ 5 (53)
Oak House Cottage

No image available

£17,466
£94
51%
214£0❌❌❌Y / Y⭐️ 0 (0)
Redwood Lodge

No image available

£18,423
£168
30%
211£0❌❌❌Y / N⭐️ 4.5 (3)
Wrexham City Centre location

No image available

£18,763
£125
41%
211£0❌❌✅Y / N⭐️ 0 (8)
Outside sleeps 2 x 2 Hotub/Sauna own privet space

No image available

£37,307
£107
95%
221£10❌✅❌Y / Y⭐️ 5 (7)
Semi detached inviting home, close to amenities

No image available

£27,587
£103
73%
223£0❌❌✅Y / N⭐️ 0 (0)

Return Metrics

8.78% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£467£935£1,403£1,871£2,338£4,677£14,033
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£467£935£1,403£1,871£2,338£4,677£14,033

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.78%

Payback Period Days

4157

Return on Investment

8.78%

property-location

Renfrew Cl Gwersyllt, Wales, LL11 4EJ

2 bed • 2 bath • 4 guests

£23,389

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £111/night at 56% occupancy.Projected nightly rate is £116/night at 64% occupancy.

Top 56% of comparables

Top 51% 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.

£26,182

Avg annual revenue

64%

Avg occupancy rate

£116

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

£25k

£45k

£65k

Sign up to see the data on 40 all comparables

£468

Profit

Revenue

£23,389

Operating Expenses

£12,721

Operating Income

£10,668

Net Effective Rent

£10,200

Profit (Cash Flow)

£468

£5,324

Cash Investment

Renos & Furnishing

£5,244

Setup Costs

£81

Total

£5,324

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

8.78%

Payback Period Days

4157