BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Vimy Road, Birmingham, UK

4 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,543

Profit (Cash Flow)

$19,643

Cash on Cash Return

187.5%

Annual Revenue

$51,543

AirDNA projects $160/night at 98% occupancy ($57,270). Airbtics projects $252/night at 56% occupancy ($51,543). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,816	$49,938	$73,116	$120,915
Occupancy	40%	58%	71%	79%
Nightly Rate	$187	$225	$271	$407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moseley Home, 3 Baths, Parking, Garden, Wi-Fi	$63,551	$209	79%	4	2.5	3	$201	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Edgbaston Stadium Nest\| Cannon Hill \|	$35,375	$218	40%	4	2	1	$138	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
4-BR Home w/ Garden & BBQ \| Pets Allowed \| Parking	$93,756	$344	69%	4	2.5	60	$176	❌	❌	✅	Y / Y	⭐️ 5 (7)
4 bed Sleeps 8 Garden Free Parking	$42,163	$192	60%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Norton's Cozy Corner, Birmingham	$30,594	$140	57%	4	3	2	$76	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Luxury house in solihull	$87,024	$403	59%	4	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
4 BR Townhouse with Garden & Parking	$41,367	$275	38%	4	2.5	1	$182	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Well connected 4-bedroom house in birmingham City	$49,355	$232	56%	4	2	1	$89	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Luxury House Parking Wi-Fi Netflix Sky Sports	$68,429	$226	80%	4	2.5	3	$187	❌	❌	❌	Y / Y	⭐️ 5 (8)
Luxury modern 4-bed -Solihull,JLR,NEC,Airport,HS2	$58,588	$195	79%	4	2	2	$136	❌	❌	❌	Y / Y	⭐️ 5 (51)
Prime \| 4 Bed Townhouse \| Parking \| Private Garden	$36,124	$228	40%	4	2.5	2	$182	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Luxury 4 Bed House, Gated Parking, Heart of B'ham!	$53,979	$161	87%	4	2.5	2	$157	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury 4 Bed House, Gated Parking, Heart of B'ham!	$56,072	$161	91%	4	2.5	2	$157	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cosy 4 Bedrooms house solihull Birmingham airport	$33,908	$167	52%	4	2	7	$51	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
4 Bed Town House \| Central \| Free Parking \| Garden	$51,448	$200	65%	4	2.5	1	$183	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Comfy Home Moseley	$79,018	$522	40%	4	2	2	$126	❌	❌	✅	Y / N	⭐️ 4 (6)
Delightful Home, BHX Airport, NEC, King Size Beds!	$39,929	$149	70%	4	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (46)
Large 4 Bed House Near NEC, City Centre, HS2	$77,958	$300	71%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury City Centre Townhouse \| Sleeps 10	$61,847	$238	71%	4	2.5	2	$0	❌	❌	❌	Y / N	⭐️ 5 (57)
Central 4 beds, 2 baths & 3 mins walking to ICC	$48,501	$171	74%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (108)
Luxurious 4-Bed in Solihull near NEC,JLR, Airport	$55,030	$204	70%	4	2	2	$136	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Mews @ Aboyne Close, Birmingham Central	$53,363	$270	54%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Tudors eSuites Five Ways Private Terrace & Parking	$45,202	$247	50%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (7)
Big Modern House - 15min to NEC - Sleeps 10	$58,973	$258	61%	4	3.5	2	$94	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Family home with large kitchen diner and garden	$63,746	$225	75%	4	2	5	$63	❌	❌	✅	Y / Y	⭐️ 5 (1)
Lotus Haus - Wyndale Living - W/off road Parking	$53,636	$174	81%	4	3	1	$49	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Perfect Group Stay in Birmingham!	$67,377	$449	41%	4	2.5	7	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
City Centre \| Large House w/ Parking Space	$54,241	$260	57%	4	3	2	$0	❌	❌	✅	Y / N	⭐️ 5 (18)
Elegant House in City Centre, Accommodates 9!	$50,756	$188	69%	4	2	5	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Your Home Away From Home in Birmingham	$78,093	$550	38%	4	2.5	4	$151	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
TownHouse City Centre-West Mid	$36,641	$221	44%	4	3	1	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Sapphire Stadium Nest	$21,191	$193	30%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Large Solihull House - Contractors/NEC/Airport/HS2	$48,074	$185	71%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
A lovely townhouse near city centre by BrumStay UK	$45,767	$270	46%	4	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Spacious 4-Bed Family Home with Garden & Parking	$39,397	$276	39%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
“The Rock” Elegant 4 Bedroom House close to NEC	$45,736	$176	71%	4	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

187.51% 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)	$19,642	$39,285	$58,927	$78,570	$98,213	$196,426	$589,278
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	$19,642	$39,285	$58,927	$78,570	$98,213	$196,426	$589,278

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

187.51%

Payback Period Days

194

Return on Investment

187.51%

3 Vimy Rd England, B13 0UA

4 bed • 1.5 bath • 8 guests

Monthly Rent

$51,543

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 98% occupancy.Projected nightly rate is $252/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$50,351

Avg annual revenue

56%

Avg occupancy rate

$252

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

$15k

$40k

$65k

$95k

$19,643

Profit

Revenue

$51,543

Operating Expenses

$18,701

Operating Income

$32,843

Net Effective Rent

$13,200

Profit (Cash Flow)

$19,643

$10,475

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$100

Total

$10,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

187.51%

Payback Period Days

194