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 2B Ranelagh Road, London, UK

5 bed • 3 bath • 10 guests • £1,700,000

BNB

Calc

Annual Revenue

£141,738

Profit (Cash Flow)

£95,387

Cap Rate

6.6%

Annual Revenue

£141,738

AirDNA projects £256/night at 89% occupancy ($83,306). Airbtics projects £423/night at 73% occupancy ($112,874). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 87% occupancy rate, £446 rate per night.

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

Percentiles25%50%75%90%
Revenue£62,640£95,268£144,097£237,761
Occupancy62%76%87%98%
Nightly Rate£274£340£446£652

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
Beautiful, large family house on amazing street
£51,901
£251
52%
42.53£122❌❌❌Y / Y⭐️ 5 (70)
Big, bright stylish home in London - 2 night min
£120,917
£416
79%
532£41❌❌✅Y / Y⭐️ 5 (15)
Luxury 6 Double Bedroom London Town house
£259,013
£805
87%
62.52£163❌❌✅Y / Y⭐️ 5 (121)
Lovely West London home with beautiful garden
£49,938
£391
34%
42.53£31❌❌❌Y / Y⭐️ 4.5 (5)
Entire/4 bedroom house in London with patio
£51,303
£316
44%
433£122❌❌❌Y / Y⭐️ 5 (25)
6BR Home | Acton | Pool Table & Free Parking
£222,899
£631
94%
62.52£241✅❌❌Y / Y⭐️ 5 (11)
City Getaway- Newly Renovated Flat for Groups
£45,006
£186
63%
421£153❌❌❌Y / Y⭐️ 5 (32)
6 bedroom contemporary home
£100,471
£315
87%
623£250❌❌❌Y / Y⭐️ 5 (22)
Modern 4 Bedroom House-Free Parking
£41,449
£159
71%
427£82❌❌❌Y / Y⭐️ 3 (2)
6 bedroom house newly furnished
£104,012
£424
67%
623£0❌❌✅Y / Y⭐️ 5 (29)
Spacious 4 dbl bedroom London home - sleeps 8
£177,744
£578
83%
42.52£122❌❌❌Y / Y⭐️ 5 (30)
4 Bed London Townhouse/Private Terrace/Parking
£126,286
£398
85%
425£234❌❌❌Y / Y⭐️ 4.9 (37)
Luxury Cityscape London - Free Parking!
£68,879
£221
85%
421£0❌❌❌N / Y⭐️ 4.7 (22)
4bed modern west london flat
£75,038
£292
66%
422£153❌❌❌Y / Y⭐️ 0 (1)
Large 4 Bedroom Apartment
£68,696
£224
83%
433£154❌❌❌Y / Y⭐️ 3.8 (10)
Massive Luxury 4 bed in London Garden
£39,644
£301
36%
423£0✅✅❌Y / Y⭐️ 4.6 (13)
Stunning 4 Bedroom House-Free Parking
£33,236
£152
59%
425£82❌❌❌Y / Y⭐️ 2.5 (3)
Manor House
£192,734
£519
100%
425£82❌❌❌Y / Y⭐️ 0 (0)
4 Bed Townhouse/Private Terrace/Parking
£65,148
£287
62%
421£0❌❌❌Y / Y⭐️ 0 (1)
GuestReady - Family homestead near Chiswick Park
£131,523
£513
70%
531£306❌❌❌Y / Y⭐️ 4.7 (12)
Noel Oasis : London Retreat
£107,633
£577
51%
431£0❌❌✅Y / Y⭐️ 5 (3)
Big beautiful house with great transport links
£143,067
£388
100%
536£122❌❌❌Y / Y⭐️ 5 (6)
Contemporary Victorian House
£110,563
£315
96%
52.55£0❌❌❌Y / Y⭐️ 0 (2)
4 Bedroom & 2 Bath House in Chiswick
£103,964
£379
75%
42.53£0❌❌❌Y / Y⭐️ 4.5 (9)
Large, light & airy 4 bedroom home on quiet road
£62,638
£399
42%
443£76❌❌❌Y / N⭐️ 5 (1)
4 Bed house in Ealing with amazing travel links
£91,273
£304
82%
427£76❌❌✅Y / Y⭐️ 5 (10)
Beautiful family house in London
£83,486
£278
82%
42.54£82❌❌❌Y / Y⭐️ 5 (60)
Family 4 bedroom home with garden in Chiswick.
£119,194
£315
100%
42.53£163❌❌❌Y / Y⭐️ 5 (18)
Lovely 4 Bedroom, 2 bathroom Family House - Ealing
£53,938
£191
77%
424£61❌❌❌Y / Y⭐️ 0 (2)
spacious 4 bed house close to tube sleeps 6+cot
£71,506
£204
95%
42.53£46❌❌✅Y / Y⭐️ 5 (15)
Beautiful Edwardian family house in London
£217,812
£695
85%
62.52£51✅❌❌Y / Y⭐️ 0 (0)
The Hanger Hill Park Escape - Lovely 4BDR + Garden
£92,452
£363
68%
453£104❌❌❌Y / Y⭐️ 4.5 (2)
Beautiful 5 bedroom home in West London hosting 9
£104,150
£418
68%
53.54£102❌❌❌Y / Y⭐️ 4.5 (8)
Heart of Acton - Free Parking - Perfect for Groups
£141,461
£411
94%
423£0❌❌✅Y / Y⭐️ 5 (5)
Lovely Mid Terrace Edwardian House Close to tube
£70,948
£262
74%
441£87❌❌❌Y / Y⭐️ 0 (4)
Large London Family Home 4-8 guests, Free parking
£112,628
£307
100%
42.54£62❌❌❌Y / Y⭐️ 5 (4)
Luxury W. London 6 bedroom + heated swimming pool!
£189,943
£676
76%
642£510✅✅✅Y / Y⭐️ 4.7 (79)
Urban 4 Bedroom House-Free Parking
£63,122
£176
98%
422£0❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

5.41% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£95,387£190,774£286,162£381,549£476,937£953,874£2,861,623
Revenue Appreciation£0£0£0£0£0£0£0
Home Equity£0£0£0£0£0£0£0
Down Payment£1,700,000£1,700,000£1,700,000£1,700,000£1,700,000£1,700,000£1,700,000
Property Appreciation£51,000£103,530£157,635£213,364£270,765£584,657£2,426,346
Total Return£1,846,387£1,994,304£2,143,798£2,294,914£2,447,703£3,238,532£6,987,970

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.41%

Cap Rate

6.6%

Return on Investment

8.31%

property-location

2B Ranelagh Rd England, W5 5RJ

5 bed • 3 bath • 10 guests

67

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

£95,387

£0

£10,340

£51,000

£0

Total Gain

£146,387