BNBCalc Short Term Rental Rental Arbitrage Analysis 10A Strathearn Pl, , England, W2 2NH

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£81,700

Profit (Cash Flow)

£17,409

Cash on Cash Return

354.9%

Annual Revenue

£81,700

AirDNA projects £280/night at 77% occupancy ($78,864). Airbtics projects £294/night at 76% occupancy ($81,699). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, £294 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£56,872	£76,922	£118,200	£169,487
Occupancy	68%	83%	89%	96%
Nightly Rate	£225	£248	£355	£474

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hyde Park & winter wonderland 2 bedroom flat	£56,596	£200	76%	2	2	2	£59	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Spacious 2 bedroom flat in Paddington	£69,468	£209	91%	2	2.5	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Two-bedroom Apartment in Paddington. Sleeps 6!	£73,099	£227	84%	2	1	2	£87	❌	❌	❌	Y / Y	⭐️ 4 (7)
Two-bedroom retreat : Ideal for 6 !	£77,850	£235	88%	2	1	3	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Comfortable 2BR Paddington Haven\|Sleeps 5 \|Hotspot	£78,860	£258	82%	2	1	1	£78	❌	❌	❌	Y / Y	⭐️ 5 (61)
2 bed character flat Hyde Park	£47,934	£225	56%	2	1	2	£88	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Lux 2 bedroom near Marble Arch with AC	£74,308	£217	90%	2	2	2	£147	❌	❌	❌	Y / Y	⭐️ 5 (44)
Jupiter 218 flat 2 at Marble Arch	£43,258	£232	51%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Marble Arch Suite 7-Hosted by Sweetstay	£134,593	£506	71%	2	2.5	2	£155	❌	❌	❌	Y / Y	⭐️ 5 (16)
Two-bedroom rental in Paddington! Sleeps 6!	£77,812	£226	92%	2	1	3	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Two-bedroom retreat : Ideal for 6 !	£83,592	£250	89%	2	1	3	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Two-bedroom Apartment in Paddington. Sleeps 6!	£75,084	£234	84%	2	1	2	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Family Rooftop Apartment	£92,894	£306	82%	2	1	1	£58	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Luxury One bedroom flat in Westbourne Terrace	£93,696	£247	98%	2	1	2	£243	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Sweet Spot \| Hyde Park \| Paddington \| Central	£115,919	£356	87%	2	1	3	£146	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Westbourne Residence - Two Bedroom Flat E9AF2	£35,466	£148	65%	2	1	2	£24	❌	❌	❌	Y / Y	⭐️ 4.7 (67)
Lux 2 bedroom near Marble Arch with AC	£65,988	£196	89%	2	2	3	£146	❌	❌	❌	Y / Y	⭐️ 5 (12)
Gorgeous Two Bedroom Apartment	£48,788	£260	51%	2	2	5	£78	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luxury 2 bedroom flat in Bell Street	£183,638	£504	97%	2	2	1	£294	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Beautiful refurbished 2bed/2bath next to Hyde Park	£77,625	£301	69%	2	2	2	£141	❌	❌	❌	Y / N	⭐️ 4.5 (64)
Hyde Park Apartment with Period Detail	£84,034	£298	77%	2	1	4	£39	❌	❌	❌	Y / Y	⭐️ 5 (143)
Two-bedroom rental in Paddington! Sleeps 6!	£77,618	£229	91%	2	1	3	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Modern & Chic in Hyde Park.	£133,218	£369	98%	2	1	3	£117	❌	❌	❌	Y / Y	⭐️ 5 (86)
Centrally-Located Gem in Marble Arch, London	£72,651	£226	88%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Marble Arch Suite 2-Hosted by Sweetstay	£127,550	£409	83%	2	2	1	£155	❌	❌	❌	Y / N	⭐️ 4.5 (5)
Elegant Paddington Penthouse 2 Bedroom 3 Bathroom	£149,802	£470	87%	2	3	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (133)
2-BDR Apartment in Paddington - Near Hyde Park	£54,562	£155	96%	2	1	3	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Luxurious 2 Bedroom Flat	£44,960	£589	20%	2	2	1	£58	❌	❌	❌	Y / N	⭐️ 0 (1)
Flat next to Hyde Park and near Marble Arch	£75,563	£219	92%	2	1.5	1	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Flat next to Hyde Park & minutes from Marble Arch	£68,118	£216	85%	2	2	1	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Country Cottage House in Paddington	£75,666	£355	58%	2	1	1	£39	❌	❌	❌	Y / Y	⭐️ 5 (54)
HOMM - Hyde park 2 bedroom flat	£90,294	£454	53%	2	1	7	£83	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
2 Bed flat Hyde Park / Marble Arch	£38,418	£244	43%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Vibrant 2BRFlat w/ Lift in Marylebone \| Hyde Park	£63,738	£199	83%	2	2	3	£97	❌	❌	❌	Y / Y	⭐️ 4.6 (46)
2 Bedroom close to Oxford St	£37,889	£235	42%	2	1.5	2	£117	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Two Bedroom Apartment	£58,384	£270	59%	2	1	1	£0	❌	❌	❌	N / Y	⭐️ 4 (16)
Amazing 2 Beds and 2 Baths near Oxford Street	£146,838	£519	77%	2	2	2	£58	❌	❌	❌	Y / Y	⭐️ 4 (20)
Spacious 2 Bedroom Flat near Hyde Park	£90,804	£335	74%	2	2	1	£0	❌	❌	✅	N / N	⭐️ 4.5 (94)
Paddington/Marble Arch spacious apt, near tube	£97,130	£266	99%	2	1.5	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (86)
Paddington station apartment	£100,591	£381	71%	2	1	2	£63	❌	❌	❌	Y / Y	⭐️ 4 (1)

Return Metrics

354.89% 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)	£17,408	£34,817	£52,226	£69,634	£87,043	£174,086	£522,260
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	£17,408	£34,817	£52,226	£69,634	£87,043	£174,086	£522,260

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

354.89%

Payback Period Days

102

Return on Investment

354.89%

10A Strathearn Pl England, W2 2NH

2 bed • 1 bath • 4 guests

Monthly Rent

£81,700

Annual Revenue

BNBCalc predicts this property will get $294 per night with 76% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

£82,357

Avg annual revenue

76%

Avg occupancy rate

£294

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

£35k

£85k

£130k

£185k

£17,409

Profit

Revenue

£81,700

Operating Expenses

£19,891

Operating Income

£61,809

Net Effective Rent

£44,400

Profit (Cash Flow)

£17,409

£4,905

Cash Investment

Renos & Furnishing

£4,828

Setup Costs

£77

Total

£4,905

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

354.89%

Payback Period Days

102