BNBCalc Short Term Rental Investment Analysis 22A Thornfield Rd, , England, W12 8JG

1 bed • 1 bath • 1 guests • £200,000

BNB

Calc

Annual Revenue

£31,416

Profit (Cash Flow)

£3,125

Cap Rate

8.3%

Annual Revenue

£31,416

AirDNA projects £111/night at 98% occupancy ($39,813). Airbtics projects £109/night at 79% occupancy ($31,416). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 79% occupancy rate, £109 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£26,638	£33,115	£41,638	£51,328
Occupancy	76%	83%	89%	95%
Nightly Rate	£95	£107	£123	£142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cosy Urban Retreat Nr Central London	£29,776	£96	84%	1	1	3	£79	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Compact LoftStudio ShepherdsBush London nearCentre	£25,525	£81	81%	1	1	3	£98	❌	❌	❌	N / Y	⭐️ 4.5 (34)
London Lux Penthouse Studio Central Shepherd Bush	£24,728	£76	80%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (14)
London Penthouse Studio Central Line Shepherd Bush	£35,033	£101	88%	1	1	1	£99	❌	❌	❌	N / Y	⭐️ 5 (28)
West London Studio apartment with own entrance	£31,800	£92	94%	1	1	3	£0	❌	❌	❌	N / Y	⭐️ 5 (55)
Central London New Studio Awesome Close Westfield	£25,613	£81	80%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Central London New Studio Luxury Close Westfield	£26,499	£81	83%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (13)
Central London New Studio Luxury Close Westfield	£30,083	£96	80%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Spacious Elegant Apartment in Shepard's Bush	£55,846	£178	85%	1	1	1	£74	❌	❌	❌	Y / Y	⭐️ 5 (28)
Nice studio Shepherd's Bush London near everything	£31,219	£93	89%	1	1	5	£98	❌	❌	❌	N / Y	⭐️ 4.5 (18)
London Studios Shepherds Bush near Central Line	£31,816	£100	82%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (13)
London Studio Close to Central Line Shepherds Bush	£36,304	£107	88%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (12)
Large group entire flat	£32,857	£123	73%	1	1	4	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Economic hotel-like room, near everything - London	£14,885	£49	79%	1	1	1	£58	❌	❌	❌	Y / Y	⭐️ 4.3 (24)
Top Floor flat with view over West London	£30,780	£114	71%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 4.2 (30)
Cosy Victorian 1 bed apartment	£36,072	£109	90%	1	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.7 (270)
Large London 1 bedroom apartment with parking	£40,695	£125	88%	1	1	3	£20	❌	❌	❌	Y / Y	⭐️ 5 (42)
A Beautiful, Bright and Charming Apartment	£35,765	£110	86%	1	1	2	£78	❌	❌	❌	Y / Y	⭐️ 5 (33)
Large studio flat Uxbridge Road	£42,031	£142	81%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Beautiful, bright 1BR Haven	£39,908	£151	70%	1	1	3	£49	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Entire Private flat, Central London, safe quiet	£20,409	£61	87%	1	0	2	£78	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Large studio flat	£41,863	£117	98%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Elegant New 1BR Flat w/Terrace, Shepherd's Bush	£39,804	£139	78%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Sheperd's Bush modern studio 2	£42,760	£123	95%	1	1	2	£99	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern one bedroom apartment White City	£28,211	£128	60%	1	1	3	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Hammersmith Shepherds Bush Metro	£34,956	£103	92%	1	1	4	£40	❌	❌	❌	Y / Y	⭐️ 4 (7)
Entire Flat in London	£24,784	£193	35%	1	1	5	£0	❌	❌	❌	Y / N	⭐️ 5 (5)
Cosy home in Shepherd's Bush	£17,561	£98	49%	1	1	6	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bright Cozy Flat in West London	£35,838	£97	100%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 5 (10)
Bright&Warm flat/Shepher'sBush	£46,437	£143	89%	1	1	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Stylish One Bedroom Apartment	£40,154	£117	94%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Perfect One Bed Flat	£11,178	£96	31%	1	1	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy & Stylish 1 Bed Flat - 5 min Shepherd's Bush!	£30,643	£108	73%	1	1	1	£99	❌	❌	❌	Y / Y	⭐️ 5 (6)
Economic studio near Westfield Shopping	£22,977	£69	88%	1	1	7	£86	❌	❌	❌	N / Y	⭐️ 0 (1)
1 bedroom studio London	£32,309	£90	98%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Luxury terraced flat West London - 1 bedroom	£42,131	£131	88%	1	1	4	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
1BR flat in Hammersmith London	£27,954	£114	65%	1	1	5	£99	❌	❌	❌	Y / Y	⭐️ 4 (5)
1 Bedroom Flat - Shepherds Bush	£22,835	£139	45%	1	1	3	£197	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Charming studio flat	£28,477	£101	77%	1	1	22	£0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Modern Apartment in Shepherds Bush	£39,601	£107	100%	1	1	2	£30	❌	❌	❌	N / Y	⭐️ 4.9 (8)

Return Metrics

6.33% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£3,125	£6,250	£9,375	£12,500	£15,625	£31,251	£93,754
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£160,000	£160,000	£160,000	£160,000	£160,000	£160,000	£160,000
Down Payment	£40,000	£40,000	£40,000	£40,000	£40,000	£40,000	£40,000
Property Appreciation	£6,000	£12,180	£18,545	£25,101	£31,854	£68,783	£285,452
Total Return	£209,125	£218,430	£227,920	£237,602	£247,480	£300,034	£579,206

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.33%

Cap Rate

8.3%

Return on Investment

22.48%

22A Thornfield Rd England, W12 8JG

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

£3,125

Annual Profit

8.3%

Cap Rate

6.3%

Cash on Cash

£31,416

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects £111/night at 98% occupancy ($39,813.06). Airbtics projects £109/night at 79% occupancy ($31,416).

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

£32,202

Avg annual revenue

79%

Avg occupancy rate

£109

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

£25k

£40k

£55k

£3,125

Profit

Revenue

£31,416

Operating Expenses

£14,800

Operating Income

£16,617

Mortgage & Taxes

£13,491

Profit (Cash Flow)

£3,125

£49,329

Cash Investment

Down Payment

£40,000

Renos & Furnishing

£3,329

Closing Costs

£6,000

Total

£49,329

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.33%

Cap Rate

8.3%

Return on Investment

22.48%