2B Ranelagh Rd England, W5 5RJ
5 bed • 3 bath • 10 guests
Airbnb Investor Score
£95,387
Annual Profit
6.6%
Cap Rate
5.4%
Cash on Cash
£141,738
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is £256/night at 89% occupancy.Projected nightly rate is £423/night at 73% occupancy.
Top 26% of comparables
Top 26% 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.
£106,690
Avg annual revenue
73%
Avg occupancy rate
£423
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£30k
£105k
£180k
£260k
Sign up to see the data on 40 all comparables
£95,387
Profit
Revenue
£141,738
Operating Expenses
£29,520
Operating Income
£112,217
Mortgage & Taxes
£16,830
Profit (Cash Flow)
£95,387
£1,761,340
Cash Investment
Down Payment
£1,700,000
Renos & Furnishing
£10,340
Closing Costs
£51,000
Total
£1,761,340
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.41%
Cap Rate
6.6%