BNBCalc Short Term Rental Rental Arbitrage Analysis 19 St George Wharf, , England, SW8 2FF

2 bed • 2 bath • 6 guests • £0

BNB

Calc

Report by:

Kantarigan Mc group

+447459273936

rc-london@gmx.co.uk

Annual Revenue

£0

Profit (Cash Flow)

-£51,552

Cash on Cash Return

-468.7%

Annual Revenue

£0

AirDNA projects £291/night at 76% occupancy ($80,649). Airbtics projects £294/night at 76% occupancy ($81,533). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 0% occupancy rate, £330 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£59,341	£89,836	£113,665	£136,079
Occupancy	67%	83%	92%	97%
Nightly Rate	£240	£293	£333	£377

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 Bed Flat \| Vauxhall \| Sleeps 5 \| Families	£117,881	£345	93%	2	1	2	£80	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
LondonEye view 2 bdr flat River Balcony Panorama	£65,399	£293	61%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Awesome South Facing Skyline - Riverside 2BedRoom	£52,071	£155	90%	2	1	2	£85	❌	❌	❌	Y / Y	⭐️ 5 (108)
Central London River View 2 bedroom Panorama	£94,305	£310	83%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (37)
2 bed downtown apartment next to metro	£69,950	£195	98%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
Flat in Vauxhall (zone 1 London)	£65,366	£219	81%	2	1	2	£50	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Light and airy modern apartment in central London	£48,711	£151	88%	2	1	7	£33	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Central London Embassy View Modern 2 BR Apt	£80,470	£236	93%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Stunning River Thames View zone1	£100,866	£317	85%	2	2	2	£135	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
SW Central London Flat by Thames	£56,607	£368	42%	2	1	1	£50	❌	❌	✅	Y / N	⭐️ 5 (1)
Beautiful river view apartment	£72,559	£228	85%	2	2	3	£70	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Luxury modern 2BD flat in centre	£108,408	£324	90%	2	2	2	£120	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
Vauxhall Zone 1 Apartment next to River Thames	£83,699	£254	88%	2	2	2	£135	❌	❌	❌	Y / Y	⭐️ 4.8 (205)
Family London Fun! 2BR Flat: Balcony, River, Metro	£80,140	£238	92%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Amazing Thames River View Apartment	£96,617	£275	95%	2	2	3	£70	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Modern 2 Bed 2 Bath Apartment in Central London	£87,215	£294	80%	2	2	3	£85	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Us Embassy / Battersea Powerstation Mall 2 bedroom	£81,982	£267	84%	2	3	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
River Views from Vauxhall by Veeve	£65,840	£325	52%	2	1	3	£210	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Lovely 2 bedroom apartment beside the river	£42,616	£127	92%	2	1	7	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Still Life Vauxhall Deluxe Two Bedroom Apartments	£54,025	£242	61%	2	2	7	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Stunning penthouse overlooking river Thames	£71,279	£441	44%	2	2	2	£80	❌	❌	❌	Y / N	⭐️ 4.7 (31)
Modern apartment in central London 540sqft/50sqm	£42,607	£259	45%	2	1	23	£0	❌	❌	❌	Y / N	⭐️ 4.8 (9)
2 bed apartment St George Warf London river views	£80,629	£267	79%	2	2	3	£201	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Modernist Wharf by Veeve	£33,512	£365	18%	2	2	3	£210	❌	❌	❌	Y / Y	⭐️ 3 (3)
Panoramic Riverside View - Nine Elms -2 bed	£97,571	£323	82%	2	2	5	£130	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Vista Haven: A Short Let Retreat	£112,791	£306	99%	2	3	3	£96	❌	❌	❌	Y / Y	⭐️ 5 (49)
Modern Flat in Central London with Thames view	£91,620	£344	71%	2	2	5	£100	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
Stunning riverside apartment	£209,678	£587	97%	2	3	3	£96	❌	❌	❌	Y / Y	⭐️ 5 (41)
Stunning River View & MI6 Facing Balcony -2BedRoom	£95,824	£287	90%	2	2	2	£85	❌	❌	❌	Y / Y	⭐️ 5 (67)
Central London Experience 2bedroom on Riverside	£38,203	£337	31%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury Riverside Retreat with Stunning Views	£122,595	£332	100%	2	2	3	£96	❌	❌	❌	Y / Y	⭐️ 5 (54)
Terraced unit with River view London Eye	£119,836	£407	80%	2	2	3	£71	❌	❌	❌	Y / Y	⭐️ 5 (2)
Zone 1 Riverside Modern flat + 24hrs tube doorstep	£57,638	£156	100%	2	1	5	£56	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
RIVER THAMES AND PARLIAMENT VIEW.	£72,904	£293	68%	2	2	3	£85	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Big flat close to Big Ben	£142,150	£398	97%	2	2	3	£71	❌	❌	❌	Y / Y	⭐️ 5 (1)
Still Life Vauxhall Standard 2 Bedroom Apartments	£72,630	£220	90%	2	2	10	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Us Embassy Central London 2 bedroom River Panorama	£46,654	£375	34%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Stunning 360° Views of London Modern Apartment	£81,615	£298	74%	2	3	3	£83	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
River view apartment stunning views	£74,255	£299	67%	2	3	3	£72	❌	❌	❌	Y / Y	⭐️ 4.4 (16)
River View Apartment	£72,656	£293	67%	2	3	3	£69	❌	❌	✅	Y / Y	⭐️ 4.3 (14)

Return Metrics

-468.65% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£51,552	-£103,104	-£154,656	-£206,208	-£257,760	-£515,520	-£1,546,560
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	-£51,552	-£103,104	-£154,656	-£206,208	-£257,760	-£515,520	-£1,546,560

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-468.65%

Payback Period Days

Return on Investment

-468.65%

19 St George Wharf England, SW8 2FF

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Kantarigan

£0

Annual Revenue

BNBCalc predicts this property will get $294 per night with 76% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 98% 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.

£81,534

Avg annual revenue

76%

Avg occupancy rate

£293

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

£35k

£90k

£150k

£210k

-£51,552

Profit

Revenue

£0

Operating Expenses

£9,552

Operating Income

-£9,552

Net Effective Rent

£42,000

Profit (Cash Flow)

-£51,552

£11,000

Cash Investment

Renos & Furnishing

£0

Setup Costs

£11,000

Total

£11,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-468.65%

Payback Period Days