BNBCalc Short Term Rental Cohost Analysis 153 Saltram Crescent, London, UK

1 bed • 1 bath • 2 guests • £0

BNB

Calc

Report by:

federica.mantovani@hotmail.com

Owner income

£20,958

Per year

This Airbnb could earn an additional

£2,495

Per month vs a Long-Term Rental

Annual Revenue range

£26,679 - £53,337

Annual Revenue

£29,940

AirDNA projects £93/night at 78% occupancy ($26,441). Airbtics projects £102/night at 80% occupancy ($29,939). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, £102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£20,333	£26,679	£44,679	£53,337
Occupancy	74%	81%	93%	97%
Nightly Rate	£74	£89	£130	£149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 BDR Flat- Super Transport Links to City Center	£29,655	£82	98%	1	1	3	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Nice Studio flat in Queens park	£22,966	£82	74%	1	1	2	£70	❌	❌	❌	N / N	⭐️ 4.2 (24)
Cosy Apartment in Queens Park	£40,858	£127	86%	1	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
basic studio flat in Queens park W9	£19,242	£63	81%	1	1	2	£65	❌	❌	❌	N / N	⭐️ 4.5 (31)
Studio Apartment Ensuite	£33,603	£123	74%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 3.5 (24)
Calm+serene luxe 1 bed apartment in Queens Park	£52,787	£146	98%	1	1	5	£56	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Loft Queens Park	£49,652	£173	78%	1	1	2	£14	❌	❌	❌	Y / Y	⭐️ 5 (10)
Tiny and super cosy studio queens park W9	£20,106	£65	82%	1	1	2	£56	❌	❌	❌	N / N	⭐️ 4.5 (35)
Queens park home away from home	£24,321	£68	96%	1	1	2	£66	❌	❌	❌	N / N	⭐️ 4 (29)
Simple Studio flat Queens park x	£19,998	£67	78%	1	1	2	£70	❌	❌	❌	N / N	⭐️ 4.5 (18)
One Bed Ground Floor Apartment In Central London	£30,836	£110	75%	1	1	1	£80	❌	❌	❌	Y / Y	⭐️ 0 (2)
Basic double Lovely studio flat	£20,294	£68	80%	1	1	2	£62	❌	❌	❌	N / N	⭐️ 4 (37)
A fantastic one double bedroom flat	£35,783	£120	81%	1	1	3	£47	❌	❌	❌	Y / Y	⭐️ 5 (13)
Standard Studio Ensuite with Shower	£21,934	£84	70%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 3.4 (6)
Cozy Malvern Road Studio Retreat	£20,314	£85	65%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 0 (1)
Garden Flat-Great Transport Link to Central London	£23,263	£79	80%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Bright and Airy 1BR Unit near Queen's Park	£25,263	£93	73%	1	1	3	£84	❌	❌	❌	Y / Y	⭐️ 3 (3)
Queen’s Park cozy stay	£29,825	£80	100%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Nice basic studio in Queens park	£21,737	£75	77%	1	1	2	£66	❌	❌	❌	Y / N	⭐️ 4.6 (23)
Small Lovely Queens park Studio	£25,152	£72	94%	1	1	2	£59	❌	❌	❌	N / N	⭐️ 4.5 (12)
Flat in Queens Park	£43,143	£146	81%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Simple studio flat Queens park	£22,464	£67	90%	1	1	2	£66	❌	❌	❌	N / N	⭐️ 4.5 (15)
Nice cute simple London Base	£24,262	£71	93%	1	1	2	£0	❌	❌	❌	N / N	⭐️ 4.5 (10)
Deluxe Studio Ensuite with Shower	£37,741	£140	73%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Entire garden flat, spacious & beautiful	£32,908	£122	73%	1	1	3	£37	❌	❌	❌	Y / Y	⭐️ 5 (29)
Basic Studio flat Queens park	£18,696	£64	80%	1	1	2	£0	❌	❌	❌	N / N	⭐️ 4 (14)
Lovely and Decorative Studio.	£21,400	£78	75%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 5 (14)
One Bedroom Ground Floor Flat In Central London	£34,223	£112	82%	1	1	1	£80	❌	❌	❌	Y / N	⭐️ 0 (1)
Comfy Apartment in Queen's Park	£50,937	£158	88%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Studio Ensuite with Shower	£49,416	£145	93%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 2.6 (3)
Maida Vale W9 Bright&Cozy Stay!	£53,357	£155	93%	1	1	30	£56	❌	❌	❌	Y / Y	⭐️ 5 (7)
Basic studio flat Queens park	£12,379	£76	43%	1	1	2	£71	❌	❌	❌	N / N	⭐️ 3.8 (4)
Bright Queen's Park 1 bed apt	£34,533	£97	97%	1	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Oversized, light, and airy 1 bedroom penthouse	£32,871	£140	64%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Extra clean large 1bed in leafy Maida Vale	£65,070	£180	98%	1	1	3	£50	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
A charming one double bedroom flat	£31,259	£118	71%	1	1	3	£48	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Queen’s Park 1 bed suite sleeps 4 ppl Ground floor	£23,329	£75	85%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Cosy and simple studio flat in Queens park xxxx	£18,969	£61	83%	1	1	2	£47	❌	❌	❌	N / N	⭐️ 4.7 (87)
Stylish and cosy one bedroom London home	£36,475	£104	95%	1	1	3	£65	❌	❌	✅	Y / Y	⭐️ 5 (19)

153 Saltram Cres England, W9 3JT

1 bed • 1 bath • 2 guests

Inquire about this property

Contact

£29,940

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £93/night at 78% occupancy.Projected nightly rate is £102/night at 80% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

£30,600

Avg annual revenue

80%

Avg occupancy rate

£102

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

£30k

£45k

£65k

£5,988

Profit

Revenue

£29,940

Cleaning

£4,330

Cohost commission

£5,988

Owner payout

£20,958

£0

Cash Investment

Renos & Furnishing

£0

Total

£0