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}

Percentiles	25%	50%	75%	90%
Revenue	£62,640	£95,268	£144,097	£237,761
Occupancy	62%	76%	87%	98%
Nightly Rate	£274	£340	£446	£652

Seasonality (Profit by Month)

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%	4	2.5	3	£122	❌	❌	❌	Y / Y	⭐️ 5 (70)
Big, bright stylish home in London - 2 night min	£120,917	£416	79%	5	3	2	£41	❌	❌	✅	Y / Y	⭐️ 5 (15)
Luxury 6 Double Bedroom London Town house	£259,013	£805	87%	6	2.5	2	£163	❌	❌	✅	Y / Y	⭐️ 5 (121)
Lovely West London home with beautiful garden	£49,938	£391	34%	4	2.5	3	£31	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Entire/4 bedroom house in London with patio	£51,303	£316	44%	4	3	3	£122	❌	❌	❌	Y / Y	⭐️ 5 (25)
6BR Home \| Acton \| Pool Table & Free Parking	£222,899	£631	94%	6	2.5	2	£241	✅	❌	❌	Y / Y	⭐️ 5 (11)
City Getaway- Newly Renovated Flat for Groups	£45,006	£186	63%	4	2	1	£153	❌	❌	❌	Y / Y	⭐️ 5 (32)
6 bedroom contemporary home	£100,471	£315	87%	6	2	3	£250	❌	❌	❌	Y / Y	⭐️ 5 (22)
Modern 4 Bedroom House-Free Parking	£41,449	£159	71%	4	2	7	£82	❌	❌	❌	Y / Y	⭐️ 3 (2)
6 bedroom house newly furnished	£104,012	£424	67%	6	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Spacious 4 dbl bedroom London home - sleeps 8	£177,744	£578	83%	4	2.5	2	£122	❌	❌	❌	Y / Y	⭐️ 5 (30)
4 Bed London Townhouse/Private Terrace/Parking	£126,286	£398	85%	4	2	5	£234	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Luxury Cityscape London - Free Parking!	£68,879	£221	85%	4	2	1	£0	❌	❌	❌	N / Y	⭐️ 4.7 (22)
4bed modern west london flat	£75,038	£292	66%	4	2	2	£153	❌	❌	❌	Y / Y	⭐️ 0 (1)
Large 4 Bedroom Apartment	£68,696	£224	83%	4	3	3	£154	❌	❌	❌	Y / Y	⭐️ 3.8 (10)
Massive Luxury 4 bed in London Garden	£39,644	£301	36%	4	2	3	£0	✅	✅	❌	Y / Y	⭐️ 4.6 (13)
Stunning 4 Bedroom House-Free Parking	£33,236	£152	59%	4	2	5	£82	❌	❌	❌	Y / Y	⭐️ 2.5 (3)
Manor House	£192,734	£519	100%	4	2	5	£82	❌	❌	❌	Y / Y	⭐️ 0 (0)
4 Bed Townhouse/Private Terrace/Parking	£65,148	£287	62%	4	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
GuestReady - Family homestead near Chiswick Park	£131,523	£513	70%	5	3	1	£306	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Noel Oasis : London Retreat	£107,633	£577	51%	4	3	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Big beautiful house with great transport links	£143,067	£388	100%	5	3	6	£122	❌	❌	❌	Y / Y	⭐️ 5 (6)
Contemporary Victorian House	£110,563	£315	96%	5	2.5	5	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
4 Bedroom & 2 Bath House in Chiswick	£103,964	£379	75%	4	2.5	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Large, light & airy 4 bedroom home on quiet road	£62,638	£399	42%	4	4	3	£76	❌	❌	❌	Y / N	⭐️ 5 (1)
4 Bed house in Ealing with amazing travel links	£91,273	£304	82%	4	2	7	£76	❌	❌	✅	Y / Y	⭐️ 5 (10)
Beautiful family house in London	£83,486	£278	82%	4	2.5	4	£82	❌	❌	❌	Y / Y	⭐️ 5 (60)
Family 4 bedroom home with garden in Chiswick.	£119,194	£315	100%	4	2.5	3	£163	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lovely 4 Bedroom, 2 bathroom Family House - Ealing	£53,938	£191	77%	4	2	4	£61	❌	❌	❌	Y / Y	⭐️ 0 (2)
spacious 4 bed house close to tube sleeps 6+cot	£71,506	£204	95%	4	2.5	3	£46	❌	❌	✅	Y / Y	⭐️ 5 (15)
Beautiful Edwardian family house in London	£217,812	£695	85%	6	2.5	2	£51	✅	❌	❌	Y / Y	⭐️ 0 (0)
The Hanger Hill Park Escape - Lovely 4BDR + Garden	£92,452	£363	68%	4	5	3	£104	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Beautiful 5 bedroom home in West London hosting 9	£104,150	£418	68%	5	3.5	4	£102	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Heart of Acton - Free Parking - Perfect for Groups	£141,461	£411	94%	4	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lovely Mid Terrace Edwardian House Close to tube	£70,948	£262	74%	4	4	1	£87	❌	❌	❌	Y / Y	⭐️ 0 (4)
Large London Family Home 4-8 guests, Free parking	£112,628	£307	100%	4	2.5	4	£62	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury W. London 6 bedroom + heated swimming pool!	£189,943	£676	76%	6	4	2	£510	✅	✅	✅	Y / Y	⭐️ 4.7 (79)
Urban 4 Bedroom House-Free Parking	£63,122	£176	98%	4	2	2	£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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

5.41%

Cap Rate

6.6%

Return on Investment

8.31%

2B Ranelagh Rd England, W5 5RJ

5 bed • 3 bath • 10 guests

Purchase Price

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.

Occupancy Rate

Top 26% 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.

£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

£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

Revenue Appreciation

Cash on Cash Return

5.41%

Cap Rate

6.6%

Return on Investment

8.31%