BNBCalc Short Term Rental Rental Arbitrage Analysis Woodlands, Failsworth, Manchester, M35 0PN, United Kingdom

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$40,272

Profit (Cash Flow)

$6,236

Cash on Cash Return

74.7%

Annual Revenue

$40,272

AirDNA projects $161/night at 49% occupancy ($28,814). Airbtics projects $149/night at 74% occupancy ($40,271). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 74% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,507	$44,826	$56,206	$67,188
Occupancy	61%	74%	84%	99%
Nightly Rate	$124	$156	$172	$175

Seasonality (Profit by Month)

Return Metrics

74.68% 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)	$6,236	$12,472	$18,709	$24,945	$31,182	$62,364	$187,094
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	$6,236	$12,472	$18,709	$24,945	$31,182	$62,364	$187,094

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.68%

Payback Period Days

489

Return on Investment

74.68%

Woodlands Woodlands Failsworth, England, M35 0PN

3 bed • 1 bath • 8 guests

Monthly Rent

$1,300

Zestimate

$40,272

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $161/night at 49% occupancy ($28,814.09). Airbtics projects $172/night at 74% occupancy ($40,271).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$6,236

Profit

Revenue

$40,272

Operating Expenses

$17,235

Operating Income

$23,036

Net Effective Rent

$16,800

Profit (Cash Flow)

$6,236

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

74.68%

Payback Period Days

489