BNBCalc Short Term Rental Investment Analysis 116 Fernlea Rd, , England, SW12 9RW

2 bed • 1 bath • 2 guests • £615,000

BNB

Calc

Annual Revenue

£79,673

Profit (Cash Flow)

£16,730

Cap Rate

9.5%

Annual Revenue

£79,673

AirDNA projects £172/night at 82% occupancy ($51,519). Airbtics projects £199/night at 78% occupancy ($56,634). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 94% occupancy rate, £232 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£40,374	£58,246	£81,152	£94,217
Occupancy	70%	83%	94%	98%
Nightly Rate	£157	£190	£232	£257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury apartment in Balham for private use	£38,109	£232	44%	2	2	2	£92	❌	❌	❌	Y / Y	⭐️ 5 (61)
Madison Hill - Byrne Garden 1 - Two bedroom home	£82,118	£310	71%	2	2	1	£202	❌	❌	✅	Y / Y	⭐️ 5 (23)
Stunning 2 bed 2 bath with garden	£82,200	£230	97%	2	2	2	£97	❌	❌	✅	Y / Y	⭐️ 5 (136)
The Coach House	£41,264	£145	77%	2	2	2	£76	❌	❌	❌	N / Y	⭐️ 4.8 (80)
Fabulous, Contemporary Garden Apartment in Balham	£50,717	£144	95%	2	2	3	£101	❌	❌	❌	Y / Y	⭐️ 5 (339)
Chic 2-Bed Flat in Leafy Clapham South	£56,381	£222	64%	2	2	3	£173	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Tooting Bec Central Apartment by London Tube	£42,186	£156	73%	2	2	1	£51	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Modern and stylish apartment in South London	£97,338	£263	99%	2	2	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (4)
Contemporary 2-Bedroom Apartment near Balham	£81,906	£257	85%	2	2	2	£123	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Spacious Lux 2 bed 2 bath : Secure free parking.	£70,129	£232	80%	2	2	2	£88	❌	❌	❌	Y / Y	⭐️ 5 (5)
New lovely 2 bedroom apartment near Balham Station	£32,506	£157	56%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Madison Hill - White Hill House 4 - 2 bedroom flat	£35,373	£153	59%	2	2	1	£202	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Entire flat-2 bedroomed 2 bathroom lux apartment	£44,998	£174	70%	2	2	10	£82	❌	❌	❌	Y / Y	⭐️ 5 (46)
Gorgeous modern house with garden	£45,679	£146	85%	2	2	2	£41	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
2BR Apartment FREE CAR Parking near tube Zone 2.	£82,795	£224	99%	2	1	2	£92	❌	❌	✅	Y / Y	⭐️ 4.7 (60)
Great apartment in central town	£58,151	£160	98%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Beautiful London SW12, Flat	£59,289	£160	100%	2	2	5	£103	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Newly renovated maisonette	£86,606	£247	95%	2	1	2	£62	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Spacious flat with balcony and free parking	£48,810	£187	70%	2	2	90	£82	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Great Apartment Next To Tooting Bec Tube Station!	£39,068	£149	70%	2	1	1	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
New modern 2 bed flat	£59,283	£172	93%	2	1	3	£67	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Modern 2 bedroom Flat in Balham	£47,053	£189	68%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Garden flat in Clapham South	£66,743	£252	72%	2	1	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (33)
Two bedroom Flat at Nightingale	£50,231	£162	83%	2	1	2	£71	❌	❌	❌	N / Y	⭐️ 5 (52)
Stunning, big, bright South London home!	£26,015	£355	20%	2	3	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern 2br Flat in Clapham, London	£64,002	£242	72%	2	2	6	£82	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stunning 2 Bed Apt w/Garden in Clapham	£54,070	£157	94%	2	2	3	£111	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
10%Off \| LastMinDeals \| Groups\| Families\| London	£57,445	£177	87%	2	1	2	£92	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Immaculate to enjoy the city	£22,934	£119	52%	2	1	1	£11	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Madison Hill - Clapham South 1 - Two bedroom flat	£86,003	£338	67%	2	2	1	£202	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Calm in Clapham by Veeve	£37,264	£199	41%	2	1	3	£214	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Lovely flat in Balham	£73,300	£200	100%	2	3	2	£41	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Lovely 2 bedroom apartment in greater London	£31,839	£123	71%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Bright Cosy 2 Bed Garden Flat with Gym and Office	£67,113	£197	93%	2	2	10	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
The Elmfield Road Wonder - Dazzling 2BDR Flat	£40,911	£133	84%	2	2	5	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 2 bedroom apartment with large garden & gym	£64,884	£200	88%	2	2	2	£111	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Bright and modern 2-bedroom flat in London	£60,371	£167	98%	2	1	1	£46	❌	❌	❌	Y / Y	⭐️ 5 (10)
Lovely 2 bedrooms flat in Battersea/Clapham	£82,617	£247	91%	2	2	3	£97	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Happy Hideaway	£68,033	£191	95%	2	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (22)
Luxury Flat in London	£65,125	£209	85%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

11.41% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£16,729	£33,459	£50,189	£66,918	£83,648	£167,297	£501,891
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£6,041	£12,456	£19,266	£26,496	£34,172	£80,266	£492,000
Down Payment	£123,000	£123,000	£123,000	£123,000	£123,000	£123,000	£123,000
Property Appreciation	£18,450	£37,453	£57,027	£77,187	£97,953	£211,508	£877,766
Total Return	£164,221	£206,369	£249,482	£293,603	£338,774	£582,072	£1,994,658

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.41%

Cap Rate

9.46%

Return on Investment

28.13%

116 Fernlea Rd Ground Floor England, SW12 9RW

2 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

£16,729

Annual Profit

9.5%

Cap Rate

11.4%

Cash on Cash

£79,673

Annual Revenue

BNBCalc predicts this property will get $199 per night with 78% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£57,521

Avg annual revenue

78%

Avg occupancy rate

£199

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

£20k

£45k

£70k

£100k

£16,730

Profit

Revenue

£79,673

Operating Expenses

£21,457

Operating Income

£58,216

Mortgage & Taxes

£41,486

Profit (Cash Flow)

£16,730

£146,521

Cash Investment

Down Payment

£123,000

Renos & Furnishing

£5,071

Closing Costs

£18,450

Total

£146,521

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.41%

Cap Rate

9.46%

Return on Investment

28.13%