BNBCalc Short Term Rental Rental Arbitrage Analysis 14 Battersea Rise, , England, SW11 1EE

2 bed • 1 bath • 2 guests • £0

BNB

Calc

Annual Revenue

£69,206

Profit (Cash Flow)

£24,072

Cash on Cash Return

467.2%

Annual Revenue

£69,206

AirDNA projects £212/night at 69% occupancy ($53,371). Airbtics projects £211/night at 73% occupancy ($56,248). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, £226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£44,642	£56,396	£70,780	£79,710
Occupancy	65%	77%	84%	86%
Nightly Rate	£184	£196	£226	£247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
14 on Shoenix - Designer Apartment.	£66,962	£212	85%	2	2	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
9 On Shoenix.	£65,990	£212	84%	2	2	4	£118	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Battersea Penthouse great views of London -ZONE 2	£53,227	£206	70%	2	2	2	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
9 On Phoenix - New Listing	£57,234	£186	83%	2	2	4	£118	❌	❌	✅	Y / Y	⭐️ 4 (3)
Relaxing flat in great location	£40,891	£228	49%	2	2	3	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Nine on Sphinx.	£70,429	£226	84%	2	2	4	£118	❌	❌	✅	Y / Y	⭐️ 5 (9)
Green & Leafy – 2 Bedroom in Clapham	£83,038	£260	85%	2	2	4	£152	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Inviting flat w/ garden in Battersea	£163,375	£514	86%	2	2	3	£174	❌	❌	❌	Y / Y	⭐️ 5 (5)
Interior Designed Garden Flat + on-site Parking	£64,863	£201	87%	2	2	4	£97	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
New Fourteen On Sphinx - Designer Pad	£69,584	£211	88%	2	2	4	£118	❌	❌	✅	Y / Y	⭐️ 5 (33)
Nine On Danvers.	£56,069	£191	80%	2	2	4	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Clapham apartment near station and attractions	£42,005	£131	83%	2	1	2	£138	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
NEW 2BD Flat Heart of Battersea - Close to Station	£39,361	£179	54%	2	1	2	£123	❌	❌	❌	Y / N	⭐️ 4.5 (25)
3 On Phoenix - Boutique Living in Clapham.	£52,949	£182	78%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Five On Danvers - Amazing Location	£59,978	£215	75%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Colourful Apartment in Clapham.	£53,018	£187	75%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 5 (8)
One On Danvers - Stylish apartment.	£37,789	£127	79%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Ten On Danvers - Amazing	£54,104	£197	73%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Boutique On Sphinx- Apartment Sleeps 5	£29,378	£170	45%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (147)
6 on Phoenix - 2 bed with sofa bed	£57,751	£179	86%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Home in Clapham Junction	£78,743	£372	57%	2	2	2	£112	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Clapham Apt with wonderful views, and London links	£58,547	£193	79%	2	1	2	£138	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Designer Pad in Clapham Junction	£22,946	£150	40%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Clapham Apt, well connected to London & amenities	£58,067	£188	81%	2	1	2	£138	❌	❌	❌	Y / Y	⭐️ 4.7 (146)
Clapham Calm – 2 Bedroom Flat with Garden	£76,542	£244	83%	2	1	4	£152	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
5 On Phoenix - Spacious.	£56,990	£206	74%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Eight on Danvers - Designer Battersea	£44,833	£239	50%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
10 On Phoenix - Stylish Apartment - Sleeps 6	£54,533	£199	73%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Eleven On Danvers - Clapham.	£51,133	£188	73%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 4.9 (93)
Thrive! Next Level Apartment - Two Bed	£52,500	£165	86%	2	1	2	£61	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Barnard Mews	£53,094	£226	62%	2	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (22)
Entire 2 bed flat with private roof terrace	£48,995	£183	73%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Twenty On Sphinx - Brand New.	£57,583	£193	80%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 5 (19)
Beautiful Garden Flat in Clapham, 2 bed, 1 Bath	£59,585	£247	66%	2	1	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cosy 2 bed with patio, borders Battersea/Clapham	£34,893	£191	50%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 4.9 (18)
2 bed flat in Clapham sleeps 5	£41,303	£185	61%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Contemporary Clapham Junction 2 Bed Apartment.	£61,676	£182	90%	2	1	1	£118	❌	❌	✅	Y / Y	⭐️ 5 (10)
20 On Shoenix - Stunning Penthouse Apartment	£55,361	£196	76%	2	1	4	£118	❌	❌	✅	Y / Y	⭐️ 5 (18)
Beautiful 2-bed Garden Apartment on Clapham Common	£90,467	£246	100%	2	2	3	£61	❌	❌	❌	Y / Y	⭐️ 5 (16)
30% off Oct! \| High- Spec 2bed \| Leisure & Work!	£55,973	£247	62%	2	1	7	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

467.2% 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)	£24,072	£48,144	£72,216	£96,288	£120,361	£240,722	£722,166
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	£24,072	£48,144	£72,216	£96,288	£120,361	£240,722	£722,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

467.2%

Payback Period Days

Return on Investment

467.2%

14 Battersea Rise England, SW11 1EE

2 bed • 1 bath • 2 guests

Monthly Rent

£69,206

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £212/night at 69% occupancy.Projected nightly rate is £211/night at 73% occupancy.

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.

£58,293

Avg annual revenue

73%

Avg occupancy rate

£211

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

£70k

£115k

£165k

£24,072

Profit

Revenue

£69,206

Operating Expenses

£18,734

Operating Income

£50,472

Net Effective Rent

£26,400

Profit (Cash Flow)

£24,072

£5,152

Cash Investment

Renos & Furnishing

£5,071

Setup Costs

£81

Total

£5,152

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

467.2%

Payback Period Days