BNBCalc Short Term Rental Rental Arbitrage Analysis 187 Tettenhall Road, Wolverhampton, UK

1 bed • 1 bath • 2 guests • £1,060

BNB

Calc

Annual Revenue

£31,046

Profit (Cash Flow)

£7,034

Cash on Cash Return

654.4%

Annual Revenue

£31,046

AirDNA projects £81/night at 79% occupancy ($23,371). Airbtics projects £120/night at 52% occupancy ($22,754). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, £100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£13,956	£22,313	£34,829	£44,500
Occupancy	38%	51%	68%	77%
Nightly Rate	£97	£115	£133	£149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tettenhall Lodge Studio	£29,111	£82	97%	1	1.5	2	£0	❌	❌	❌	N / Y	⭐️ 5 (7)
A&S properties (no guest fees) near city centre	£21,267	£84	67%	1	1	1	£23	❌	❌	❌	Y / N	⭐️ 4.5 (185)
Well presented cute & cosy apartment free parking	£25,822	£83	85%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (123)
Tettenhall Lodge Apartment	£32,998	£92	98%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 5 (16)
Cosy Studio With Private Parking! \| Pass The Keys	£21,789	£99	58%	1	1	1	£38	❌	❌	❌	N / Y	⭐️ 5 (23)
WOLVES, clean, modern, self contained. Secure.	£24,266	£85	78%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 4.5 (54)
Kingdom apartment 4	£16,601	£126	36%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Twin bed studio (1) central Wolverhampton	£21,716	£77	73%	1	1	1	£38	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Large twin bed studio (6) central Wolverhampton	£19,713	£93	55%	1	1	1	£43	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Large twin bed studio (5) central Wolverhampton	£20,729	£76	70%	1	1	1	£38	❌	❌	❌	Y / Y	⭐️ 5 (7)
Private single studio (9) in central Wolverhampton	£19,270	£65	81%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Twin bed studio (2) central Wolverhampton	£17,608	£79	58%	1	1	1	£38	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Twin bed studio (7) central Wolverhampton	£19,933	£77	66%	1	1	1	£38	❌	❌	❌	Y / Y	⭐️ 4 (5)
Perfect 1 Bed Apt for Wolverhampton City Centre	£31,207	£160	50%	1	2	1	£62	❌	❌	❌	Y / Y	⭐️ 0 (2)
SCA - Enjoyable Studio - VS1	£17,191	£77	61%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (83)
SCA - Smart Studio - VS2	£16,792	£74	62%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
SCA - Perfect City Studio - VS7	£21,466	£85	69%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (51)
Wolverhampton - Gated Parking - Studio Apartment	£24,600	£90	74%	1	1	2	£13	❌	❌	❌	Y / Y	⭐️ 5 (91)
Private single studio (4) in central Wolverhampton	£21,702	£74	77%	1	1	1	£38	❌	❌	❌	Y / Y	⭐️ 4 (7)
Penthouse studio (8) central Wolverhampton	£29,044	£115	66%	1	1	1	£43	❌	❌	❌	N / Y	⭐️ 4 (7)
Private single studio (3) in central Wolverhampton	£22,176	£73	83%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Tettenhall apartment with a view	£26,336	£92	76%	1	1	1	£31	❌	❌	❌	Y / Y	⭐️ 5 (193)
SCA - Delightful Studio - VS3	£16,481	£79	57%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
SCA - Luxurious Studio - VS5	£20,028	£76	72%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Kingdom apartment 3	£15,680	£126	34%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Fantastic 1 Bed Apartment in Wolverhampton	£26,973	£70	97%	1	1	2	£88	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Entire Modern Apartment ( By Wolves Train Station)	£28,119	£90	84%	1	2	2	£25	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Cute+Cozy Guesthouse for 2 +secure offroad parking	£37,464	£111	90%	1	1	1	£44	❌	❌	❌	Y / Y	⭐️ 5 (41)
Stay in Wolves 1BD apt with free parking	£31,769	£124	70%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stylish 1 Bed Apartment in Wolverhampton	£23,664	£69	89%	1	1	2	£88	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Clean Private Flat Close To Wolverhampton Centre.	£18,069	£53	90%	1	1	3	£38	❌	❌	❌	Y / Y	⭐️ 5 (287)
Elegant 1-BR \| Free Parking \| Long & Short Stays	£28,694	£98	80%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Exec 1 Bed Apt Wolverhampton City Centre+Parking	£15,611	£120	32%	1	1.5	3	£94	❌	❌	❌	Y / Y	⭐️ 0 (2)
1BR Charming Studio Apartment	£16,851	£88	50%	1	1	1	£38	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
SCA - Charming City Studio - VS6	£16,910	£66	70%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Spacious Flat in Wolves	£11,232	£93	33%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Stylish City-Centre 1-Bed Flat	£28,000	£85	90%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

654.4% 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)	£7,034	£14,068	£21,102	£28,136	£35,170	£70,341	£211,023
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	£31	£64	£98	£133	£168	£364	£1,512
Total Return	£7,065	£14,132	£21,200	£28,269	£35,339	£70,705	£212,536

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

654.4%

Payback Period Days

Return on Investment

657.36%

187 Tettenhall Rd England, WV6 0BZ

1 bed • 1 bath • 2 guests

Monthly Rent

£31,046

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £81/night at 79% occupancy.Projected nightly rate is £120/night at 52% occupancy.

Occupancy Rate

Top 18% 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.

£21,819

Avg annual revenue

66%

Avg occupancy rate

£91

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

£30k

£40k

£7,034

Profit

Revenue

£31,046

Operating Expenses

£11,292

Operating Income

£19,754

Net Effective Rent

£12,720

Profit (Cash Flow)

£7,034

£1,075

Cash Investment

Renos & Furnishing

£1,000

Setup Costs

£75

Total

£1,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

654.4%

Payback Period Days