BNBCalc Short Term Rental Investment Analysis 194 Ladbroke Grove, , England, W10 5LZ

1 bed • 1 bath • 4 guests • £565,000

BNB

Calc

Annual Revenue

£44,040

Profit (Cash Flow)

£22,412

Cap Rate

5.0%

Annual Revenue

£44,040

AirDNA projects £151/night at 80% occupancy ($44,039). Airbtics projects £179/night at 71% occupancy ($46,315). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, £151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£30,552	£47,487	£67,555	£85,935
Occupancy	59%	76%	83%	95%
Nightly Rate	£140	£169	£220	£244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Notting Hill: Portobello/beautiful Flat. W10	£48,757	£173	76%	1	2	1	£76	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Charming New Apartment 2mins walk from Portobello	£62,611	£171	100%	1	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Charming & spacious 1bed near Portobello Rd N.Hill	£51,795	£173	79%	1	1	1	£128	❌	❌	❌	Y / N	⭐️ 4.7 (60)
Londwell, Heart of Notting Hill, Balcony Suite Lux	£55,787	£185	81%	1	1	1	£47	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Victorian Gem by Portobello Market	£55,533	£272	55%	1	1	3	£71	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Entire Flat in Notting Hill, Portobello Rd Market	£35,426	£151	62%	1	1	3	£81	❌	❌	❌	Y / Y	⭐️ 5 (18)
Long stay discounts- 1 Bed Bohemian Loft style Apt	£60,899	£258	63%	1	1	5	£122	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Notting Hill Flat with Garden	£49,332	£148	90%	1	1	3	£76	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Bright, characterful 2nd floor 1 bed apartment	£40,507	£142	77%	1	1	3	£47	❌	❌	❌	Y / Y	⭐️ 5 (23)
Trendy Portobello Road	£21,217	£99	57%	1	1	1	£50	❌	❌	❌	Y / Y	⭐️ 4.2 (56)
Flat in Notting Hill, Portobello Road Market	£43,156	£151	77%	1	1	5	£81	❌	❌	❌	Y / Y	⭐️ 5 (13)
Bright and stylish 1 bedroom apt in Notting Hill	£41,024	£144	77%	1	1	3	£76	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Modern Flat with private balcony modern building	£49,631	£244	55%	1	1	3	£23	❌	❌	❌	Y / Y	⭐️ 5 (1)
Stylish & Elegant Notting Hill Flat w/ Balcony	£33,493	£205	43%	1	1	2	£38	❌	❌	✅	Y / Y	⭐️ 5 (6)
Bright 1-Bedroom Flat Near Notting Hill!	£39,474	£127	84%	1	1	6	£84	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
1 bedroom, Notting Hill / Portobello Road	£34,077	£154	60%	1	1	2	£19	❌	❌	❌	Y / Y	⭐️ 5 (50)
Chic 1st floor Portobello Balcony apartment	£42,985	£133	87%	1	1	3	£76	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
Lovely apartment centrally located in Notting Hill	£55,714	£178	85%	1	1	3	£35	❌	❌	❌	Y / Y	⭐️ 5 (30)
Notting Hill / Portobello Flat	£62,097	£179	91%	1	1	7	£95	❌	❌	❌	Y / N	⭐️ 0 (0)
Bohemian Portobello Mews House	£60,347	£229	71%	1	1	2	£43	❌	❌	❌	Y / Y	⭐️ 5 (4)
Notting Hill Flat, Kensington, London, W10	£17,579	£114	42%	1	1	7	£29	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Portobello Road 1-bed Apartment	£36,746	£129	76%	1	1	2	£43	❌	❌	❌	Y / N	⭐️ 4.7 (35)
Spacious 1 Bed apartment	£27,711	£152	47%	1	1	2	£57	❌	❌	❌	Y / Y	⭐️ 0 (0)
Garden flat moments from Portobello Road	£14,260	£112	32%	1	2	1	£41	❌	❌	❌	Y / Y	⭐️ 0 (0)
Large 1 Bed + Garden in the heart of Notting Hill!	£55,901	£183	83%	1	1	7	£52	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stylish Notting Hill apartment	£66,829	£217	83%	1	1	2	£47	❌	❌	❌	Y / Y	⭐️ 5 (1)
Gorgeous Portobello & Notting Hill 1 Bedroom	£76,144	£212	97%	1	1	4	£93	❌	❌	❌	Y / Y	⭐️ 4.7 (160)
Modern flat in North Kensington	£107,925	£372	79%	1	2	3	£118	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chic Apartment - Hip Area	£34,253	£133	68%	1	1	5	£62	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Stylish Notting Hill 1BD	£27,810	£123	61%	1	1	3	£47	❌	❌	✅	Y / N	⭐️ 4.8 (110)
Beautiful Portobello Road Flat	£58,451	£159	99%	1	1	5	£48	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Notting Hill Pied-a-Terre	£68,798	£246	74%	1	1	4	£72	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Lovely spacious flat in Notting Hill	£37,120	£236	43%	1	2	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Spacious and stylish Notting Hill apartment	£26,102	£162	44%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful Notting Hill apartment	£38,096	£129	80%	1	1	2	£33	❌	❌	❌	Y / N	⭐️ 5 (4)
Notting Hill Garden Flat	£39,189	£167	64%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 4.3 (3)
Light filled artists home near Portobello Road	£34,611	£234	39%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming Private 1 Bed Garden Flat in Notting Hill	£83,061	£239	95%	1	1	2	£47	❌	❌	❌	Y / Y	⭐️ 5 (14)
Stylish Flat Steps Away from Portobello Market	£64,497	£238	74%	1	1	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Nice Studio in Notting Hill	£34,477	£94	100%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4 (7)

Return Metrics

3.83% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£22,411	£44,823	£67,235	£89,647	£112,058	£224,117	£672,352
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£565,000	£565,000	£565,000	£565,000	£565,000	£565,000	£565,000
Property Appreciation	£62,150	£131,136	£207,711	£292,709	£387,057	£1,039,272	£12,369,147
Total Return	£NaN	£NaN	£NaN	£NaN	£NaN	£NaN	£NaN

Property Appreciation:

11%

Revenue Appreciation:

Cash on Cash Return

3.83%

Cap Rate

4.95%

Return on Investment

14.45%

194 Ladbroke Grove Raised Ground Floor England, W10 5LZ

1 bed • 1 bath • 4 guests

Purchase Price

£44,040

Annual Revenue

BNBCalc predicts this property will get $179 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

£47,335

Avg annual revenue

71%

Avg occupancy rate

£179

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

£15k

£45k

£75k

£110k

£22,412

Profit

Revenue

£44,040

Operating Expenses

£16,034

Operating Income

£28,005

Mortgage & Taxes

£5,593

Profit (Cash Flow)

£22,412

£568,203

Cash Investment

Down Payment

£565,000

Renos & Furnishing

£3,203

Total

£568,203

Investment Value Over Time

Property Appreciation

11%

Revenue Appreciation

Cash on Cash Return

3.83%

Cap Rate

4.95%

Return on Investment

14.45%