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 Wroxham Rd, Coltishall, England, NR12 7EA

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£42,680

Profit (Cash Flow)

£27,647

Cash on Cash Return

550.8%

Annual Revenue

£42,680

AirDNA projects £107/night at 68% occupancy ($26,697). Airbtics projects £131/night at 66% occupancy ($31,628). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, £152 rate per night.

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

Percentiles25%50%75%90%
Revenue£21,964£31,113£43,576£60,281
Occupancy59%68%77%87%
Nightly Rate£100£123£152£186

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
Character Barn with Hot Tub!

No image available

£38,449
£110
95%
212£50❌✅✅Y / Y⭐️ 4.5 (170)
Quiet & Cosy 2-Bedroom Cottage in Coltishall

No image available

£27,504
£94
77%
212£50❌❌✅Y / Y⭐️ 5 (48)
Charming Cottage - great location Norfolk Broads

No image available

£27,066
£97
75%
212£20❌❌✅Y / Y⭐️ 4.9 (26)
Cottage On The Quay. Wroxham, Norfolk Broads 🚤

No image available

£37,456
£131
78%
212£0❌❌✅Y / Y⭐️ 5 (70)
The Retreat

No image available

£37,961
£135
76%
222£15❌❌✅Y / Y⭐️ 5 (71)
Jasmine Cottage, Buxton Norfolk, Sleeps 4

No image available

£29,310
£118
68%
212£0❌❌❌Y / Y⭐️ 5 (47)
20 Trail Quay Cottages

No image available

£51,499
£204
69%
211£0❌❌✅Y / N⭐️ 0 (1)
Stylish 2 bed apartment next to the norfolk broads

No image available

£17,485
£129
36%
212£51❌❌❌Y / Y⭐️ 5 (23)
The Beehive

No image available

£17,950
£95
50%
22.53£45❌❌❌Y / Y⭐️ 5 (10)
Beautiful Norfolk Barn in Enclosed, Private Garden

No image available

£47,693
£186
69%
223£25❌❌✅Y / Y⭐️ 5 (24)
Norfolk Cottage Stay With Hot Tub | Sleeps 4

No image available

£22,495
£171
36%
213£0❌✅✅Y / Y⭐️ 5 (27)
Stunning Willow Cottage at Oak Farm Norfolk Broads

No image available

£29,996
£134
61%
213£35❌❌✅Y / Y⭐️ 5 (100)
Seymour Cottage Horning

No image available

£30,294
£122
68%
212£0❌❌❌N / Y⭐️ 5 (18)
Charming country cottage hideaway

No image available

£41,465
£115
98%
223£40❌❌✅Y / Y⭐️ 5 (207)
Woodside: Norwich | Hot Tub | Winter Warmer Breaks

No image available

£36,850
£153
66%
212£0✅✅❌Y / Y⭐️ 5 (156)
Farthing Cottage with 2 en-suites

No image available

£29,755
£110
74%
223£0❌❌✅Y / Y⭐️ 4.5 (98)
Stunning Beech Cottage at Oak Farm, Norfolk Broads

No image available

£28,439
£124
62%
213£35❌❌✅Y / Y⭐️ 5 (109)
Cotenham long barn with hot tub

No image available

£36,450
£199
50%
221£0❌✅❌Y / Y⭐️ 5 (35)
Keepers Cottage, in 36 acres of Norfolk nature.

No image available

£40,627
£124
89%
21.53£25✅❌✅Y / Y⭐️ 5 (249)
Rosie’s Retreat

No image available

£18,095
£110
45%
213£0❌❌✅Y / Y⭐️ 5 (22)
Heron Barn

No image available

£29,631
£128
62%
213£30❌❌✅Y / Y⭐️ 5 (61)
Waterside 2 Bedroom Self Catering Cottage Wroxham

No image available

£36,996
£156
64%
212£109❌❌❌N / N⭐️ 4.5 (116)
Wherry Cottage, Wroxham, Norfolk

No image available

£27,132
£89
83%
211£0❌❌✅N / Y⭐️ 0 (2)
The Firs

No image available

£19,440
£177
30%
223£0❌❌❌Y / N⭐️ 0 (1)
The Old Post Room

No image available

£57,649
£297
53%
211£0❌❌✅Y / N⭐️ 0 (2)
Norfolk Broads

No image available

£29,330
£127
62%
212£20❌❌❌Y / Y⭐️ 5 (58)
Stunning Barn Conversion with Private Hot Tub

No image available

£41,331
£152
74%
223£30❌✅✅Y / Y⭐️ 5 (207)
Wren's Rest, Aylsham

No image available

£21,448
£101
56%
223£59❌❌✅Y / Y⭐️ 5 (59)
Exclusive Cottage | 2 Bedrooms | Garden | Pets OK

No image available

£26,895
£100
70%
212£70❌❌✅Y / Y⭐️ 4.5 (66)
Modern home with chill out summer house

No image available

£29,845
£104
76%
212£50❌❌✅Y / Y⭐️ 5 (99)
No. 2 Brick Kiln Barns, 2 Bed Cottage with Hot Tub

No image available

£55,311
£189
80%
213£0❌✅✅Y / Y⭐️ 4.5 (12)
Isabel’s wing! A stunning 2 bedroom annex

No image available

£32,950
£134
67%
222£0❌❌❌Y / Y⭐️ 5 (56)
Delightful, modern two bed house with conservatory

No image available

£31,789
£88
99%
21.52£0❌❌❌Y / Y⭐️ 5 (113)
Holiday Home - 5 Mins Drive to Norwich Airport

No image available

£40,548
£123
87%
21.52£43❌❌❌Y / Y⭐️ 5 (49)
No. 1 Brick Kiln Barns - 2 Bed Cottage & Hot Tub

No image available

£51,878
£179
79%
223£0❌✅✅Y / Y⭐️ 5 (6)
Cosy 2 bedroom cottage overlooking fishing lake

No image available

£14,414
£97
37%
213£59❌❌❌Y / Y⭐️ 5 (21)
Holiday cottage with lake views

No image available

£12,220
£76
44%
213£0❌❌❌Y / Y⭐️ 5 (56)
Family Friendly House in Norwich with Parking

No image available

£33,436
£111
82%
21.51£9❌❌❌Y / Y⭐️ 5 (106)
Immaculate cottage - Norwich/Broads - sleeps 4

No image available

£25,350
£100
69%
223£25❌❌❌Y / Y⭐️ 5 (211)
Renovated Ground floor flat, Free Parking

No image available

£19,589
£85
60%
212£30❌❌❌N / Y⭐️ 5 (66)

Return Metrics

550.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£27,646£55,293£82,939£110,586£138,232£276,465£829,397
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£27,646£55,293£82,939£110,586£138,232£276,465£829,397

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

550.83%

Payback Period Days

66

Return on Investment

550.83%

property-location

10 Wroxham Rd Coltishall, England, NR12 7EA

2 bed • 1 bath • 4 guests

£42,680

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects £107/night at 68% occupancy ($26,697.94). Airbtics projects £131/night at 66% occupancy ($31,628).

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.

£32,100

Avg annual revenue

66%

Avg occupancy rate

£131

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

£40k

£60k

Sign up to see the data on 40 all comparables

£27,647

Profit

Revenue

£42,680

Operating Expenses

£15,033

Operating Income

£27,647

Net Effective Rent

£0

Profit (Cash Flow)

£27,647

£5,019

Cash Investment

Renos & Furnishing

£4,940

Setup Costs

£79

Total

£5,019

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

550.83%

Payback Period Days

66