BNBCalc Short Term Rental Rental Arbitrage Analysis 266 Ladbroke Grove, London, UK

1 bed • 1 bath • 4 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£66,556

Profit (Cash Flow)

£14,653

Cash on Cash Return

418.9%

Annual Revenue

£66,556

AirDNA projects £161/night at 72% occupancy ($42,297). Airbtics projects £181/night at 73% occupancy ($48,245). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, £220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£32,365	£49,170	£67,663	£92,135
Occupancy	62%	76%	83%	95%
Nightly Rate	£142	£175	£220	£261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bohemian Portobello Mews House	£62,798	£264	64%	1	1	4	£46	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern 1 Bedroom Flat in Central London	£53,409	£145	100%	1	1	3	£61	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Fabulous large designer flat near Portobello Road	£67,850	£220	83%	1	1	3	£46	❌	❌	❌	Y / Y	⭐️ 5 (31)
Londwell, Heart of Notting Hill, Balcony Suite Lux	£61,800	£193	86%	1	1	1	£51	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Charming New Apartment 2mins walk from Portobello	£72,996	£199	100%	1	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Long stay discounts- 1 Bed Bohemian Loft style Apt	£73,046	£288	68%	1	1	5	£130	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Stylish Notting Hill apartment	£67,753	£234	78%	1	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (1)
Notting Hill Pied-a-Terre	£64,213	£261	65%	1	1	4	£76	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Bijou Notting Hill mews house close to Portobello	£60,340	£200	82%	1	1	2	£40	❌	❌	❌	Y / Y	⭐️ 5 (94)
The Notting Hill Apartment by House of Kip - NH5	£98,897	£290	92%	1	1	2	£91	❌	❌	❌	Y / Y	⭐️ 5 (23)
Lovely apartment centrally located in Notting Hill	£66,360	£196	92%	1	1	3	£38	❌	❌	❌	Y / Y	⭐️ 5 (35)
Large 1 Bed + Garden in the heart of Notting Hill!	£60,875	£199	83%	1	1	7	£55	❌	❌	✅	Y / Y	⭐️ 0 (0)
Gorgeous 1 BR Near Portobello & Notting Hill	£91,907	£253	98%	1	1	4	£99	❌	❌	❌	Y / Y	⭐️ 4.7 (165)

Return Metrics

418.87% 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)	£14,653	£29,306	£43,960	£58,613	£73,267	£146,534	£439,602
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	£14,653	£29,306	£43,960	£58,613	£73,267	£146,534	£439,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

418.87%

Payback Period Days

Return on Investment

418.87%

266 Ladbroke Grove England, W10 5LP

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Tyan

£66,556

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £161/night at 72% occupancy.Projected nightly rate is £181/night at 73% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£69,403

Avg annual revenue

83%

Avg occupancy rate

£226

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

£20k

£45k

£70k

£100k

£14,653

Profit

Revenue

£66,556

Operating Expenses

£18,303

Operating Income

£48,253

Net Effective Rent

£33,600

Profit (Cash Flow)

£14,653

£3,498

Cash Investment

Renos & Furnishing

£3,418

Setup Costs

£80

Total

£3,498

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

418.87%

Payback Period Days