BNBCalc.com Investment Analysis Report of Cape St, , England, BD1 4QG

2 bed • 2 bath • 8 guests • £80,000

BNB

Calc

Return Metrics

111.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

111.92%

Cap Rate

39.68%

Return on Investment

125.45%

Annual Revenue

£48,943

AirDNA projects £116/night at 41% occupancy ($17,436). Airbtics projects £117/night at 51% occupancy ($21,837). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue£13,963£22,309£30,682£43,976
Occupancy40%52%62%68%
Nightly Rate£93£113£131£172

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Modern Luxury Penthouse Apartment
£22,283
£100
61%
2151£0❌❌❌N / Y⭐️ 4.6 (13)Profile

B

Bliss Apartment - Contractor 301
£18,421
£91
51%
2141£50❌❌❌N / N⭐️ 5 (4)Profile

C

Luxury Penthouse Apartment 326
£19,400
£97
51%
2341£50❌❌❌N / N⭐️ 4 (3)Profile

D

Bradford:Modern 2-Bedroom with 75" TV & Free Wi-Fi
£28,832
£175
45%
2261£0❌❌❌N / N⭐️ 4.9 (10)Profile

E

Bradford: Beautiful Two Beds Designer
£18,653
£140
35%
2241£20❌❌❌N / Y⭐️ 5 (9)Profile

Operating Expenses

Monthly Expenses

£1,433

Annual Expenses

£17,198

Utilities

£349

Internet + TV

£79

Water/Sewer

£55

Garbage

£40

Electric

£91

Gas

£44

Other

£40

Maintenance

£962

Property Insurance

£119

HOA

£0

Landscaping

£119

Ongoing Repairs

£119

Supplies

£119

Software

£40

Pest Control

£40

Permits

£0

Other

£0

Cleaning Cost

£408

Management & Platform Fees

£122

Platform Fee (i.e. Airbnb)

£122

Property Manager Fee

£0

Mortgage & Taxes

Monthly Mortgage & Tax

£449

Annual Mortgage & Tax

£5,388

Downpayment

Purchase Price

£80,000

Percent Down

20%

Total Downpayment

£16,000

Total Loan Amount

£64,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

£384

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

£66

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,797

Deductible property tax

$792

Est. Depreciation Value

$40,140

Profit on this property

$31,744

Your total deduction

$12,985

So, your new taxable income is your previous income minus your total deduction ($150,000 - $12,985)

$137,015

Your old tax bill

$45,000

Your new tax bill

$41,105

Estimated tax savings

$3,895

property-location

Cape St England, BD1 4QG

2 bed • 2 bath • 8 guests

Purchase Price

615

Airbnb Investor Score

£26,356

Annual Profit

39.7%

Cap Rate

111.9%

Cash on Cash

£48,943

Annual Revenue

BNBCalc predicts this property will get $117 per night with 51% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

£0k

£100k

£195k

£300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

111.92%

Cap Rate

39.68%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,797

Deductible property tax

$792

Your total deduction

-$14,410

Your adjusted annual income

$150,000 - -$14,410 = $164,410

Taxes on $164,410 (30%)

$49,323

Your old tax bill

$45,000

Your new tax bill

$49,323

Estimated tax savings

-$4,323

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com