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 Rental Arbitrage Analysis 25 Gloucester St, , England, SW1V 2DB

2 bed • 1.5 bath • 8 guests • £0

BNB

Calc

Annual Revenue

£84,421

Profit (Cash Flow)

£32,962

Cash on Cash Return

658.0%

Annual Revenue

£84,421

AirDNA projects £286/night at 82% occupancy ($85,737). Airbtics projects £296/night at 78% occupancy ($84,420). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 78% occupancy rate, £296 rate per night.

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

Percentiles25%50%75%90%
Revenue£49,187£81,636£106,590£149,875
Occupancy61%85%90%99%
Nightly Rate£219£260£320£407

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
Designer 2 bedroom Pimlico#

No image available

£131,100
£406
87%
221£146❌❌❌Y / Y⭐️ 4.5 (22)
Lovely 2-bedroom flat in Pimlico w/ outdoor patio

No image available

£84,257
£265
85%
211£147❌❌❌Y / Y⭐️ 4.5 (102)
Stunning Grand 2 bed, 2 bath apartment#

No image available

£79,720
£280
77%
222£146❌❌❌Y / Y⭐️ 4.5 (50)
Beverley 2 Bedroom apartment

No image available

£79,289
£217
100%
211£0❌❌❌Y / Y⭐️ 4 (26)
Victoria Magical Atmosphere with 2 Patios

No image available

£76,309
£231
87%
213£126❌❌❌Y / Y⭐️ 4.5 (54)
5 star reviews Stunning 2 Bed In wonderful Pimlico

No image available

£83,964
£245
93%
212£87❌❌❌Y / Y⭐️ 5 (131)
Chic Luxury, Private Garden Square, Air Con & Extras

No image available

£114,296
£350
89%
212£87❌❌❌Y / Y⭐️ 5 (107)
Cosy, renovated spacious flat in central London

No image available

£67,735
£210
86%
213£195❌❌❌Y / Y⭐️ 5 (65)
Central London Boutique 2 bed apartment in Pimlico

No image available

£90,656
£317
78%
214£87❌❌❌Y / Y⭐️ 5 (157)
Luxury Escapes @ London Victoria

No image available

£118,084
£358
89%
222£73❌❌❌Y / Y⭐️ 4.5 (8)
Victoria Dream, Superior 2-bed House, Curated Deco

No image available

£77,306
£501
42%
22.54£49❌❌❌Y / Y⭐️ 0 (1)
Quirky 2 bed in Central London

No image available

£64,013
£174
100%
212£49❌❌❌Y / Y⭐️ 5 (58)
Houses of Parliament/Buckingham Palace apartment

No image available

£99,454
£298
90%
223£97❌❌✅Y / Y⭐️ 5 (43)
Garden Apartment in Pimlico

No image available

£107,528
£306
96%
222£117❌❌❌Y / Y⭐️ 4.9 (117)
2bed spacious with garden Westminster Tate Britain

No image available

£56,761
£203
74%
215£88❌❌❌Y / Y⭐️ 3.9 (9)
Buckingham Palace apartment

No image available

£100,972
£296
92%
223£97❌❌✅Y / Y⭐️ 5 (18)
Buckingham palace - 10mins walk apartment

No image available

£99,264
£316
85%
223£78❌❌❌Y / Y⭐️ 5 (22)
Stylish 2 bedroom apartment in Pimlico (sleeps 6)

No image available

£76,710
£227
90%
215£166❌❌❌Y / Y⭐️ 4.8 (30)
Smart West End period apartment

No image available

£78,575
£217
99%
224£58❌❌❌Y / Y⭐️ 5 (179)
Pimlico Perfection by Veeve

No image available

£52,935
£224
56%
213£204❌❌❌Y / Y⭐️ 5 (13)
Central London flat in Victoria.

No image available

£79,293
£432
50%
223£97❌❌❌Y / Y⭐️ 4.8 (64)
Beverley Two Bedroom Apartments

No image available

£152,631
£417
100%
22.51£0❌❌❌Y / N⭐️ 4.5 (39)
Exceptional 2 bed ground floor Pimlico apartment

No image available

£118,005
£330
96%
223£92❌❌❌Y / Y⭐️ 5 (11)
Charming LDN Garden Flat >major attractions nearby

No image available

£170,380
£1,195
38%
213£69❌❌✅Y / Y⭐️ 0 (0)
Central London two bed flat minutes from Victoria.

No image available

£49,296
£212
62%
214£147❌❌✅Y / Y⭐️ 4.5 (43)
Buckingham Palace Apartment

No image available

£60,112
£269
61%
224£97❌❌✅Y / Y⭐️ 5 (54)
Central London Flat In Victoria

No image available

£108,467
£353
84%
223£0❌❌❌Y / Y⭐️ 5 (11)
Luxurious 2BR flat in Pimlico, near Warwick sq.

No image available

£64,469
£186
93%
221£121❌❌❌Y / Y⭐️ 4.5 (82)
Skyline Views from Lovely 2-Bed Apartment Pimlico

No image available

£106,276
£328
87%
212£74❌❌❌Y / Y⭐️ 4.6 (5)
Beautiful Two Bedroom Abode Near Victoria

No image available

£61,833
£184
85%
211£165❌❌❌Y / Y⭐️ 4.5 (12)
The London Wonder - Adorable 2 Bdr Flat with Patio

No image available

£40,831
£127
86%
212£92❌❌❌Y / Y⭐️ 4.1 (13)
Beautiful Garden 2 bedroom flat in Pimlico

No image available

£48,899
£233
57%
214£79❌❌✅Y / Y⭐️ 4.9 (22)
|Bright n' Charming AirCon Apt in Heart of London|

No image available

£46,003
£221
57%
213£0❌❌❌Y / Y⭐️ 0 (1)
Stylish 2 Bed in Central London

No image available

£67,366
£207
86%
223£166❌❌❌Y / Y⭐️ 4.8 (39)
Beautiful Modern 2 Bedroom Flat Near Westminster!

No image available

£69,035
£234
80%
212£102❌❌❌Y / Y⭐️ 4.7 (20)
London, Victoria - Radiant Two-Bedroom Apartment

No image available

£54,857
£258
58%
215£0❌❌❌Y / Y⭐️ 0 (1)
Luxury 2 bedroom apartment near Big Ben with A/C

No image available

£87,259
£237
100%
212£74❌❌❌Y / Y⭐️ 4.5 (18)
2 bedroom flat Pimlico/Victoria

No image available

£74,835
£296
69%
217£0❌❌❌Y / Y⭐️ 5 (19)
Designer Apartment, Westminster.

No image available

£53,476
£262
54%
214£50❌❌❌Y / N⭐️ 0 (1)
Victoria apartment

No image available

£40,494
£251
44%
213£0❌❌❌Y / N⭐️ 4 (8)

Return Metrics

657.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£32,961£65,923£98,884£131,846£164,808£329,616£988,848
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£0£0£0£0£0£0£0
Total Return£32,961£65,923£98,884£131,846£164,808£329,616£988,848

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

657.95%

Payback Period Days

55

Return on Investment

657.95%

property-location

25 Gloucester St England, SW1V 2DB

2 bed • 1.5 bath • 8 guests

£84,421

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects £286/night at 82% occupancy ($85,737.58). Airbtics projects £296/night at 78% occupancy ($84,420).

Top 63% of comparables

Top 36% 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.

£82,318

Avg annual revenue

78%

Avg occupancy rate

£296

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

£40k

£80k

£125k

£170k

Sign up to see the data on 40 all comparables

£32,962

Profit

Revenue

£84,421

Operating Expenses

£20,259

Operating Income

£64,162

Net Effective Rent

£31,200

Profit (Cash Flow)

£32,962

£5,010

Cash Investment

Renos & Furnishing

£4,932

Setup Costs

£77

Total

£5,010

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

657.95%

Payback Period Days

55