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 10 Marshgate Ln, , England, E15 2EU

1 bed • 1 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£48,629

Profit (Cash Flow)

£9,860

Cash on Cash Return

281.9%

Annual Revenue

£48,629

AirDNA projects £116/night at 70% occupancy ($29,600). Airbtics projects £155/night at 65% occupancy ($36,839). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, £166 rate per night.

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

Percentiles25%50%75%90%
Revenue£23,019£33,196£49,280£77,882
Occupancy51%64%80%93%
Nightly Rate£121£140£166£227

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
Stylish penthouse flat in Hackney | 7 min to tube

No image available

£43,347
£134
87%
111£61❌❌❌Y / Y⭐️ 5 (21)
Stunning London Riverside Property

No image available

£55,687
£200
76%
112£0❌❌❌Y / N⭐️ 4.8 (35)
Charming 2Bed, 2Bath Duplex Flat

No image available

£46,305
£226
56%
121£0❌❌✅Y / Y⭐️ 0 (3)
Modern Apartment in Stratford by Abba Arena

No image available

£32,408
£133
66%
111£10❌❌❌Y / Y⭐️ 4.5 (30)
Groovy Penthouse flat in Hackney | 7 min to tube

No image available

£55,081
£178
83%
111£61❌❌❌Y / Y⭐️ 5 (7)
Modern penthouse flat in Hackney | 7 min to tube

No image available

£47,799
£165
78%
111£61❌❌❌Y / Y⭐️ 5 (21)
Entire Apartment with balcony and stunning views

No image available

£27,779
£190
40%
112£0❌❌❌Y / Y⭐️ 5 (15)
Charming Flat in Stratford,Central to Olympic Park

No image available

£28,513
£137
57%
112£0❌❌❌Y / Y⭐️ 5 (4)
Lovely private studio flat in BOW

No image available

£28,127
£90
83%
113£76❌❌❌Y / Y⭐️ 5 (3)
Bright & Stylish

No image available

£34,306
£162
58%
127£0❌❌❌Y / Y⭐️ 5 (15)
London East Side Central

No image available

£44,123
£236
51%
112£0❌❌❌Y / Y⭐️ 5 (1)
Warehouse Flat in Bow

No image available

£32,743
£117
76%
117£31❌❌❌Y / Y⭐️ 5 (6)
Stunning Flat in Stratford

No image available

£30,985
£188
45%
112£0❌❌❌Y / Y⭐️ 4.6 (26)
Stratford Westfield Side

No image available

£24,858
£142
48%
1121£0❌❌❌Y / Y⭐️ 5 (2)
Stylish London Apartment (Stratford Westfield)

No image available

£37,290
£116
88%
111£0❌❌❌Y / Y⭐️ 0 (11)
1 bed apartment in the heart of Stratford

No image available

£37,220
£109
93%
115£0❌❌❌Y / Y⭐️ 0 (7)
1 bedroom, great views, easy transport links

No image available

£44,287
£147
79%
113£72❌❌❌Y / Y⭐️ 0 (0)
Stratford Westfield Deluxe Apartment

No image available

£32,220
£121
73%
111£0❌❌❌Y / Y⭐️ 0 (1)
Stratford Westfield Deluxe Apartment

No image available

£24,611
£132
51%
111£0❌❌❌Y / Y⭐️ 0 (2)
London Stratford Luxury Apartments 1 Bedroom Suite

No image available

£17,481
£145
33%
114£0❌❌❌N / Y⭐️ 0 (0)
Luxury 1 BR Near Westfield Stratford – 10 Min Walk

No image available

£84,106
£305
74%
111£72❌❌❌Y / Y⭐️ 4.6 (5)
Stratford Westfield Deluxe Apartment

No image available

£31,850
£132
66%
111£0❌❌❌Y / Y⭐️ 0 (4)
The Cosy inn

No image available

£24,435
£139
48%
111£0❌❌❌Y / Y⭐️ 0 (4)
Stratford Westfield Deluxe Apartment

No image available

£28,249
£121
64%
111£0❌❌❌Y / Y⭐️ 0 (1)
Cosy Flat near Stratford w/ Gym

No image available

£29,344
£136
59%
112£0❌❌❌Y / N⭐️ 5 (1)
Cosy Spacious Studio flat Stratford / Bow

No image available

£30,402
£132
63%
121£0❌❌❌Y / N⭐️ 0 (0)
Beautiful London Apartment

No image available

£35,781
£153
64%
113£0❌❌✅Y / N⭐️ 0 (0)
This is a lovely 1Bedroom flat with a big living room and a king Sofa-bed, a bathroom and a separate

No image available

£16,577
£142
32%
125£0❌✅✅Y / N⭐️ 0 (0)
Apartment with Balcony, Gym & SS

No image available

£61,938
£338
50%
1128£0❌❌❌Y / Y⭐️ 0 (0)
Flat in vibrant part of London

No image available

£26,797
£126
58%
125£0❌❌❌Y / N⭐️ 0 (1)
Urban Penthouse in Hackney | 7min to tube

No image available

£40,677
£174
64%
111£0❌❌❌Y / Y⭐️ 0 (0)
Modern and Spacious 1 bedroom Olympic Park view

No image available

£39,137
£107
100%
116£133❌❌❌Y / Y⭐️ 4.8 (4)
Skyline View flat in East London

No image available

£40,789
£145
77%
113£0❌❌❌Y / Y⭐️ 0 (3)
Tranquil London Garden Hideaway

No image available

£36,253
£113
88%
112£0❌❌❌N / Y⭐️ 0 (2)
Lovely flat for 2 guests (and a toddler)

No image available

£24,590
£110
61%
112£0❌❌❌Y / N⭐️ 0 (1)
Beautiful homely 1 bed flat

No image available

£40,903
£112
100%
112£60❌❌❌Y / N⭐️ 0 (0)
Cosy London Apartment

No image available

£44,278
£122
99%
111£0❌❌❌Y / Y⭐️ 0 (0)
Arty 1BD w/City Views, Bow

No image available

£57,676
£158
100%
112£0❌❌❌Y / Y⭐️ 0 (3)

Return Metrics

281.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£9,859£19,719£29,578£39,438£49,298£98,596£295,788
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£9,859£19,719£29,578£39,438£49,298£98,596£295,788

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

281.91%

Payback Period Days

129

Return on Investment

281.91%

property-location

10 Marshgate Ln 19 England, E15 2EU

1 bed • 1 bath • 1 guests

£48,629

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £116/night at 70% occupancy.Projected nightly rate is £155/night at 65% occupancy.

Top 26% of comparables

Top 26% 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.

£36,298

Avg annual revenue

65%

Avg occupancy rate

£155

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

£35k

£60k

£85k

Sign up to see the data on 40 all comparables

£9,860

Profit

Revenue

£48,629

Operating Expenses

£15,970

Operating Income

£32,660

Net Effective Rent

£22,800

Profit (Cash Flow)

£9,860

£3,497

Cash Investment

Renos & Furnishing

£3,417

Setup Costs

£80

Total

£3,497

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

281.91%

Payback Period Days

129

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service