22A Thornfield Rd England, W12 8JG
1 bed • 1 bath • 1 guests
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).
Top 68% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£10k
£25k
£40k
£55k
Sign up to see the data on 40 all comparables
£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
3%
Revenue Appreciation
0%
Cash on Cash Return
6.33%
Cap Rate
8.3%