BNBCalc Short Term Rental Rental Arbitrage Analysis Victoria Bridge St, , England, M3 5AS

1 bed • 1 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£44,198

Profit (Cash Flow)

£21,604

Cash on Cash Return

617.7%

Annual Revenue

£44,198

AirDNA projects £119/night at 62% occupancy ($26,945). Airbtics projects £125/night at 67% occupancy ($30,692). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, £139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,666	£29,121	£45,174	£69,968
Occupancy	53%	70%	87%	94%
Nightly Rate	£89	£111	£139	£200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fab Manchester City new one bed apartment	£54,030	£270	54%	1	1	1	£35	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
Luxury City Centre Apartment	£24,452	£98	65%	1	1	2	£51	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
City centre one-bedroom flat with a balcony.	£39,429	£199	53%	1	1	2	£60	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Cosy, City Centre Location - Hydro Massage Shower.	£26,440	£111	63%	1	1	2	£66	❌	❌	❌	Y / Y	⭐️ 4.7 (132)
City Centre, one bed flat	£38,868	£149	70%	1	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Kula Manchester - Executive Elegance	£39,344	£307	35%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Beautiful, quiet, city centre apartment	£42,052	£112	99%	1	1	5	£51	❌	❌	❌	Y / Y	⭐️ 5 (203)
Charming & Comfy Apartment \| Great Location!	£25,630	£108	65%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (217)
Modern, central one bed apartment	£38,237	£112	91%	1	1	12	£51	❌	❌	❌	Y / Y	⭐️ 5 (181)
Best Location. You just found your temporary home	£23,890	£85	76%	1	1	2	£15	❌	❌	❌	Y / Y	⭐️ 4.9 (205)
Trendy & Modern Apartment off Deansgate	£26,607	£90	80%	1	1	2	£25	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
Chic Loft Penthouse in the City!	£35,406	£103	94%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The Works, One-bedroom flat - city centre	£19,747	£76	65%	1	1	1	£60	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Beautiful Central Open plan Longstay Discount	£32,663	£121	74%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.4 (18)
Kula Manchester - Premier Comfort	£21,010	£164	35%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Lovely 1-bed in greater Manchester	£17,083	£124	37%	1	1	2	£46	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
Converted Quiet Mill in the Heart of Manchester	£24,431	£65	98%	1	1	2	£35	❌	❌	✅	Y / Y	⭐️ 4.3 (343)
1 Bedroom Apartment	£19,702	£83	65%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 4.2 (5)
Apartment In Manchester City	£27,453	£113	66%	1	2	2	£31	❌	❌	❌	Y / Y	⭐️ 4 (9)
Comfortable 1 bedroom apartment	£19,094	£56	85%	1	1	1	£51	❌	❌	✅	Y / N	⭐️ 4.3 (6)
City Centre Apartment - Ideal for longer stays	£42,639	£159	70%	1	1	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Midweek Getaway Stay! MKART \| GYM \| Pet Friendly	£38,076	£105	94%	1	1	2	£50	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
1-Bed apartment - NQ, Manchester	£28,514	£82	95%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.8 (5)
Flat in Manchester city centre	£22,041	£86	70%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Entire 1 bed flat in Manchester City Centre	£32,236	£98	88%	1	1	5	£51	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Cute n Relaxed Manchester Cosy Flat	£23,790	£69	94%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Luxury 1 Bed Apt City Centre. AO Arena & Arndale	£29,866	£92	84%	1	1	1	£51	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Stylish, modern, central apartment	£35,329	£111	87%	1	1	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cosy & Quiet Apartment In City Center, With View	£18,761	£101	51%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Duplex Flat Perfect For Couples - Walk To City	£42,996	£123	88%	1	1	1	£41	❌	❌	❌	Y / Y	⭐️ 5 (19)
New Build Duplex Minutes From City Centre	£33,362	£121	71%	1	2	1	£40	❌	❌	❌	Y / Y	⭐️ 5 (9)
Superking Bed Penthouse Perfect For Couples	£77,653	£219	92%	1	1	1	£63	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Beautiful Newly Built Flat - Walk To City Centre	£45,022	£137	84%	1	1	1	£41	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Flat in Greater Manchester	£31,310	£122	70%	1	1	2	£0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Luxury AO Arena Apartment	£18,829	£152	32%	1	1	2	£30	❌	❌	❌	N / N	⭐️ 0 (0)
5 min way Victoria station	£22,883	£87	72%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

617.72% 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)	£21,604	£43,208	£64,813	£86,417	£108,022	£216,044	£648,132
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	£21,604	£43,208	£64,813	£86,417	£108,022	£216,044	£648,132

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

617.72%

Payback Period Days

Return on Investment

617.72%

Victoria Bridge St England, M3 5AS

1 bed • 1 bath • 1 guests

Monthly Rent

£44,198

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects £119/night at 62% occupancy ($26,945.89). Airbtics projects £125/night at 67% occupancy ($30,692).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£29,828

Avg annual revenue

67%

Avg occupancy rate

£126

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

£5k

£30k

£55k

£80k

£21,604

Profit

Revenue

£44,198

Operating Expenses

£15,394

Operating Income

£28,804

Net Effective Rent

£7,200

Profit (Cash Flow)

£21,604

£3,497

Cash Investment

Renos & Furnishing

£3,417

Setup Costs

£80

Total

£3,497

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

617.72%

Payback Period Days