BNBCalc Short Term Rental Rental Arbitrage Analysis 187 Tettenhall Rd, , England, WV6 0BZ

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£23,114

Profit (Cash Flow)

£4,076

Cash on Cash Return

83.9%

Annual Revenue

£23,114

AirDNA projects £70/night at 80% occupancy ($20,351). Airbtics projects £122/night at 52% occupancy ($23,113). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, £122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£13,778	£23,665	£35,279	£46,963
Occupancy	39%	53%	69%	79%
Nightly Rate	£93	£117	£133	£153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ground Floor Luxury Corner Apartment	£24,069	£121	49%	2	1	1	£72	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
A Modern Flat near Wolverhampton Train Station	£26,674	£106	69%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (79)
Luxury apartment with free secure gated parking	£25,463	£113	55%	2	1	1	£72	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Broad gauge way	£27,364	£113	66%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (74)
3rd Floor Penthouse Corner Apartment/Balcony	£30,531	£122	62%	2	2	1	£72	❌	❌	❌	Y / Y	⭐️ 5 (48)
Amazing Entire Home in Wolverhampton	£24,506	£124	54%	2	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
2 bedroom flat in the heart of the city centre.	£17,523	£106	45%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Casa Lobo's Beautiful Suites +free offroad parking	£28,517	£90	83%	2	1	1	£38	❌	❌	❌	Y / Y	⭐️ 5 (85)
Perfect 2 Bed Apt for Wolverhampton City Centre	£34,599	£136	66%	2	2	1	£47	❌	❌	❌	Y / N	⭐️ 5 (8)
Obilis 2 bedroom flat	£27,650	£94	79%	2	2	2	£38	❌	❌	❌	Y / N	⭐️ 5 (43)
Wolverhampton 2 Bed Exec City Centre APT	£19,834	£116	40%	2	1	3	£67	❌	❌	❌	N / N	⭐️ 0 (1)
YourPerfectStay - 2 bed Aparthotel Heart of Wolves	£19,592	£132	38%	2	1	1	£29	❌	❌	✅	Y / N	⭐️ 4 (2)
Entire terraced-cottage w/ garden, pet-friendly.	£17,587	£112	43%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (218)
Perfect 2 Bed Apt for Wolverhampton Town Centre	£27,541	£136	52%	2	2	1	£47	❌	❌	❌	Y / N	⭐️ 4.5 (7)
HomefromHome Contractor Stays \| Molineux Stadium	£20,869	£126	44%	2	1	2	£19	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Complimentary Wi-Fi \| City Centre \| Free Parking	£17,803	£119	41%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Modest Budget- Friendly Ground floor 2 Bed. Flat	£22,187	£84	72%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
2 bed luxury apartment	£25,668	£91	77%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Apt1 Belvedere Residence	£18,433	£107	47%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Lovely entire flat in Wolverhampton by City Centre	£24,218	£73	91%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lovely 2 bed apartment in Wolverhampton CityCentre	£23,918	£132	47%	2	2	2	£47	❌	❌	❌	Y / Y	⭐️ 5 (15)
Perfect 2 Bed Apt for Wolverhampton Central	£31,720	£129	67%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
2-Bed Billy Stand Apartment	£24,498	£122	55%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Modern 2 Bedroom Apartment Central Wolverhampton	£26,363	£79	86%	2	1	2	£86	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Central 2 bed apartment	£21,155	£78	70%	2	1	1	£48	❌	❌	❌	Y / N	⭐️ 5 (61)
Airrose two bed apartment	£20,315	£113	49%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
2Bed Ground Floor Flat	£16,394	£58	77%	2	1	4	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
2 Apts in Prime Wolverhampton\|Free Parking & Wi-Fi	£45,400	£151	81%	2	2	1	£57	❌	❌	❌	Y / Y	⭐️ 0 (1)
2Bedroom Flat with Parking	£15,756	£58	74%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 2 BDR Apartment	£19,481	£87	61%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern Spacious 2 Bedroom Apartment Wolverhampton	£22,866	£92	68%	2	1.5	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

83.85% 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)	£4,075	£8,151	£12,227	£16,303	£20,379	£40,758	£122,274
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	£4,075	£8,151	£12,227	£16,303	£20,379	£40,758	£122,274

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

83.85%

Payback Period Days

435

Return on Investment

83.85%

187 Tettenhall Rd England, WV6 0BZ

2 bed • 1 bath • 4 guests

Monthly Rent

£23,114

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £70/night at 80% occupancy.Projected nightly rate is £122/night at 52% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£21,882

Avg annual revenue

52%

Avg occupancy rate

£122

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

£20k

£35k

£45k

£4,076

Profit

Revenue

£23,114

Operating Expenses

£7,038

Operating Income

£16,076

Net Effective Rent

£12,000

Profit (Cash Flow)

£4,076

£4,860

Cash Investment

Renos & Furnishing

£4,784

Setup Costs

£77

Total

£4,860

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

83.85%

Payback Period Days

435