BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue£26,638£33,115£41,638£51,328
Occupancy76%83%89%95%
Nightly Rate£95£107£123£142

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cosy Urban Retreat Nr Central London

No image available

£29,776
£96
84%
113£79❌❌❌Y / Y⭐️ 4.5 (23)
Compact LoftStudio ShepherdsBush London nearCentre

No image available

£25,525
£81
81%
113£98❌❌❌N / Y⭐️ 4.5 (34)
London Lux Penthouse Studio Central Shepherd Bush

No image available

£24,728
£76
80%
111£99❌❌❌Y / Y⭐️ 5 (14)
London Penthouse Studio Central Line Shepherd Bush

No image available

£35,033
£101
88%
111£99❌❌❌N / Y⭐️ 5 (28)
West London Studio apartment with own entrance

No image available

£31,800
£92
94%
113£0❌❌❌N / Y⭐️ 5 (55)
Central London New Studio Awesome Close Westfield

No image available

£25,613
£81
80%
111£99❌❌❌Y / Y⭐️ 4.5 (4)
Central London New Studio Luxury Close Westfield

No image available

£26,499
£81
83%
111£99❌❌❌Y / Y⭐️ 5 (13)
Central London New Studio Luxury Close Westfield

No image available

£30,083
£96
80%
111£99❌❌❌Y / Y⭐️ 4.5 (17)
Spacious Elegant Apartment in Shepard's Bush

No image available

£55,846
£178
85%
111£74❌❌❌Y / Y⭐️ 5 (28)
Nice studio Shepherd's Bush London near everything

No image available

£31,219
£93
89%
115£98❌❌❌N / Y⭐️ 4.5 (18)
London Studios Shepherds Bush near Central Line

No image available

£31,816
£100
82%
111£99❌❌❌Y / Y⭐️ 5 (13)
London Studio Close to Central Line Shepherds Bush

No image available

£36,304
£107
88%
111£99❌❌❌Y / Y⭐️ 5 (12)
Large group entire flat

No image available

£32,857
£123
73%
114£0❌❌❌Y / Y⭐️ 4.5 (11)
Economic hotel-like room, near everything - London

No image available

£14,885
£49
79%
111£58❌❌❌Y / Y⭐️ 4.3 (24)
Top Floor flat with view over West London

No image available

£30,780
£114
71%
111£99❌❌❌Y / Y⭐️ 4.2 (30)
Cosy Victorian 1 bed apartment

No image available

£36,072
£109
90%
112£34❌❌❌Y / Y⭐️ 4.7 (270)
Large London 1 bedroom apartment with parking

No image available

£40,695
£125
88%
113£20❌❌❌Y / Y⭐️ 5 (42)
A Beautiful, Bright and Charming Apartment

No image available

£35,765
£110
86%
112£78❌❌❌Y / Y⭐️ 5 (33)
Large studio flat Uxbridge Road

No image available

£42,031
£142
81%
112£0❌❌❌Y / Y⭐️ 4.5 (35)
Beautiful, bright 1BR Haven

No image available

£39,908
£151
70%
113£49❌❌❌Y / Y⭐️ 4.8 (5)
Entire Private flat, Central London, safe quiet

No image available

£20,409
£61
87%
102£78❌❌❌Y / Y⭐️ 4.5 (40)
Large studio flat

No image available

£41,863
£117
98%
113£0❌❌❌Y / Y⭐️ 3.8 (5)
Elegant New 1BR Flat w/Terrace, Shepherd's Bush

No image available

£39,804
£139
78%
113£0❌❌❌Y / Y⭐️ 5 (22)
Sheperd's Bush modern studio 2

No image available

£42,760
£123
95%
112£99❌❌❌Y / Y⭐️ 5 (25)
Modern one bedroom apartment White City

No image available

£28,211
£128
60%
113£99❌❌❌Y / Y⭐️ 4.5 (11)
Hammersmith Shepherds Bush Metro

No image available

£34,956
£103
92%
114£40❌❌❌Y / Y⭐️ 4 (7)
Entire Flat in London

No image available

£24,784
£193
35%
115£0❌❌❌Y / N⭐️ 5 (5)
Cosy home in Shepherd's Bush

No image available

£17,561
£98
49%
116£0❌❌❌Y / Y⭐️ 0 (0)
Bright Cozy Flat in West London

No image available

£35,838
£97
100%
111£15❌❌❌Y / Y⭐️ 5 (10)
Bright&Warm flat/Shepher'sBush

No image available

£46,437
£143
89%
113£0❌❌✅Y / Y⭐️ 0 (2)
Stylish One Bedroom Apartment

No image available

£40,154
£117
94%
111£0❌❌❌Y / Y⭐️ 0 (2)
Perfect One Bed Flat

No image available

£11,178
£96
31%
112£39❌❌❌Y / Y⭐️ 5 (6)
Cozy & Stylish 1 Bed Flat - 5 min Shepherd's Bush!

No image available

£30,643
£108
73%
111£99❌❌❌Y / Y⭐️ 5 (6)
Economic studio near Westfield Shopping

No image available

£22,977
£69
88%
117£86❌❌❌N / Y⭐️ 0 (1)
1 bedroom studio London

No image available

£32,309
£90
98%
111£0❌❌❌Y / N⭐️ 0 (2)
Luxury terraced flat West London - 1 bedroom

No image available

£42,131
£131
88%
114£0❌❌❌Y / Y⭐️ 0 (2)
1BR flat in Hammersmith London

No image available

£27,954
£114
65%
115£99❌❌❌Y / Y⭐️ 4 (5)
1 Bedroom Flat - Shepherds Bush

No image available

£22,835
£139
45%
113£197❌❌❌Y / N⭐️ 4.5 (6)
Charming studio flat

No image available

£28,477
£101
77%
1122£0❌❌❌Y / Y⭐️ 5 (3)
Modern Apartment in Shepherds Bush

No image available

£39,601
£107
100%
112£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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.33%

Cap Rate

8.3%

Return on Investment

22.48%

property-location

22A Thornfield Rd England, W12 8JG

1 bed • 1 bath • 1 guests

49

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


🏊‍♂️ 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

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%

Profit (Cummulative)

£3,125

£160,000

£3,329

£6,000

£0

Total Gain

£11,090

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service