BNBCalc Short Term Rental Rental Arbitrage Analysis 1A Sudcroft St, , Wales, CF11 8DF

3 bed • 1 bath • 6 guests • £1,400

BNB

Calc

Annual Revenue

£49,371

Profit (Cash Flow)

£16,760

Cash on Cash Return

256.4%

Annual Revenue

£49,371

AirDNA projects £175/night at 55% occupancy ($35,062). Airbtics projects £246/night at 55% occupancy ($49,370). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, £246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£19,722	£37,096	£82,306	£127,374
Occupancy	39%	54%	75%	90%
Nightly Rate	£136	£184	£296	£382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bed Home in Heart of Cardiff	£42,726	£190	60%	3	2	1	£59	❌	❌	❌	Y / Y	⭐️ 5 (12)
Tranquil 3-Bed Home in Cardiff	£35,815	£125	75%	3	1	1	£79	❌	❌	❌	Y / Y	⭐️ 4 (19)
Levi Suite by Koya Homes-Cardiff City Home-Parking	£26,297	£133	54%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
The Pontcanna Pearl 3-Bed Haven	£30,334	£101	77%	3	1	2	£49	❌	❌	✅	Y / Y	⭐️ 5 (86)
Cardiff Grangetown Stylish 3Bed House.	£36,434	£172	57%	3	1	1	£24	❌	❌	✅	Y / Y	⭐️ 5 (60)
Drws Nesaf Cardiff Townhouse	£103,129	£376	75%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Drws Nesaf Cardiff Townhouse	£99,751	£373	73%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (27)
3bedroom/2bath house 5min walk from city centre	£27,679	£178	42%	3	2.5	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (209)
3 BR, Parking, garden, near Cardiff Castle	£19,506	£176	30%	3	2	2	£24	❌	❌	❌	Y / Y	⭐️ 5 (225)
Modern and comfortable 3 bed, superb location.	£44,943	£301	40%	3	1.5	2	£20	❌	❌	❌	Y / N	⭐️ 5 (3)
Phénix Central - Huge 3 Bed, Super Equipped Apt.	£30,760	£109	77%	3	1	2	£5	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
Christmassy Home, Walking Distance to Xmas Markets	£29,223	£149	51%	3	1.5	1	£73	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 bedrooms house and garden for families and group	£41,051	£156	70%	3	1	1	£39	❌	❌	❌	Y / Y	⭐️ 5 (42)
3 Bedroom Spacious House in Cardiff	£43,661	£129	91%	3	1	2	£45	❌	❌	✅	Y / N	⭐️ 5 (61)
Spacious Victorian 3 Bed terraced house	£38,222	£144	70%	3	1	4	£99	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Modern Home Very Near To The City Centre	£20,536	£138	39%	3	1	1	£39	❌	❌	❌	Y / N	⭐️ 5 (186)
Beautiful & Central House 3Br 5people walk to town	£122,014	£441	75%	3	2	1	£30	❌	❌	❌	Y / Y	⭐️ 5 (4)
3 Bed home in Pontcanna/great location/free prkng	£28,108	£128	55%	3	1	7	£119	❌	❌	✅	Y / Y	⭐️ 5 (16)
Charming 3 bed hideaway in the heart of Cardiff	£47,065	£237	54%	3	2	1	£80	❌	❌	❌	Y / Y	⭐️ 5 (75)
Keyless Entry. Fibre WiFi. Hotel Linen. City-2min	£26,736	£120	61%	3	2	1	£0	❌	❌	✅	N / Y	⭐️ 5 (81)
Wyndham Road (3BR lin Pontcanna)	£88,617	£294	81%	3	2	1	£94	❌	❌	❌	Y / Y	⭐️ 4 (4)
Hafan y Ddinas Cardiff Apartment 2	£140,727	£513	75%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cosy & comfy 3 bedroom house near city centre	£38,361	£227	45%	3	1	1	£39	❌	❌	❌	Y / Y	⭐️ 5 (22)
3 Bedroom House in Cardiff near Cardiff Castle	£47,021	£280	44%	3	1	1	£74	❌	❌	❌	Y / N	⭐️ 4.7 (3)
3 Bedroom Private Apartment	£20,015	£107	51%	3	1	4	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (31)
30%off for Monthly Stays\|Groups\|Contractor\|Family	£49,428	£144	90%	3	2.5	2	£99	❌	❌	❌	Y / Y	⭐️ 5 (22)
Orchard Place \| 3BR House in Pontcanna	£20,608	£104	50%	3	2	1	£79	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stadium View Apartment 1	£45,025	£132	93%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cosy 3B near city centre	£106,783	£290	100%	3	1	1	£24	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Family home near Cardiff town centre - sleeps 6	£80,211	£219	100%	3	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Stylish, modern 3 bedroom House near City Centre	£42,130	£149	77%	3	1.5	2	£79	❌	❌	❌	Y / Y	⭐️ 5 (73)
House 10 minutes walk to stadium	£60,975	£370	45%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

256.44% 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)	£16,760	£33,520	£50,280	£67,041	£83,801	£167,602	£502,807
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	£42	£85	£129	£175	£222	£481	£1,998
Total Return	£16,802	£33,605	£50,410	£67,216	£84,024	£168,084	£504,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

256.44%

Payback Period Days

142

Return on Investment

257.09%

1A Sudcroft St Wales, CF11 8DF

3 bed • 1 bath • 6 guests

Monthly Rent

£49,371

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects £175/night at 55% occupancy ($35,062.75). Airbtics projects £246/night at 55% occupancy ($49,370).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

£46,910

Avg annual revenue

55%

Avg occupancy rate

£246

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

£55k

£95k

£140k

£16,760

Profit

Revenue

£49,371

Operating Expenses

£15,811

Operating Income

£33,560

Net Effective Rent

£16,800

Profit (Cash Flow)

£16,760

£6,536

Cash Investment

Renos & Furnishing

£6,457

Setup Costs

£78

Total

£6,536

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

256.44%

Payback Period Days

142