BNBCalc Short Term Rental Rental Arbitrage Analysis 31 Wilton Crescent, London, UK

6 bed • 7 bath • 12 guests • £0

BNB

Calc

Annual Revenue

£448,529

Profit (Cash Flow)

-£287,619,053

Cash on Cash Return

-2348125.3%

Annual Revenue

£448,529

AirDNA projects £1,090/night at 62% occupancy ($246,752). Airbtics projects £1,981/night at 62% occupancy ($448,528). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, £1,981 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£119,217	£316,443	£878,538	£1,721,926
Occupancy	41%	63%	85%	100%
Nightly Rate	£791	£1,367	£2,814	£4,695

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hyde Park Luxury: 5-Star Retreat, Town House	£285,324	£1,276	61%	7	5	3	£467	❌	✅	✅	Y / Y	⭐️ 5 (87)
Wonderful house in Central London (Westminster)	£259,856	£1,224	58%	7	5	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Massive Comfy House in Posh Chelsea	£146,111	£434	91%	6	6	4	£146	❌	❌	❌	Y / Y	⭐️ 5 (86)
Luxury 6 bedroom house in Southwick Street	£240,043	£697	90%	6	5	1	£538	❌	❌	❌	Y / Y	⭐️ 5 (12)
Exquisite 6 bed house Marylebone off Regent’s park	£436,079	£1,815	65%	6	6.5	3	£729	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxurious Mayfair Mansion in London	£274,441	£1,258	59%	7	8.5	1	£391	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Luxurious house near Harrods	£948,273	£3,481	74%	6	1	4	£635	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
South Kensington Townhouse	£451,340	£2,614	47%	6	4	3	£244	❌	❌	✅	Y / Y	⭐️ 5 (20)
Villa Almas Mayfair.	£1,263,837	£5,057	68%	6	6	2	£489	✅	✅	✅	Y / Y	⭐️ 0 (0)
Luxury 6 bedroom house in Southwick Street	£288,934	£834	92%	6	5	1	£538	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Luxury Mayfair House with Lift	£243,230	£2,144	31%	7	9	1	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Royal Mayfair Mansion: Luxurious 7-Bedroom villa	£941,699	£4,491	57%	7	5	1	£394	❌	❌	❌	Y / Y	⭐️ 5 (2)
6 Bed Kensington House, Private Garden, 1min train	£326,820	£971	90%	6	3	3	£244	❌	❌	✅	Y / Y	⭐️ 5 (12)
Excellent Large Luxury Home by Mayfair	£111,673	£803	38%	6	5	1	£0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Gorgeous 6 Bedroom Flat in Central London	£109,458	£684	43%	6	4	2	£147	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Double Fronted Hyde Park Home in Central London,	£326,653	£1,240	72%	7	4	3	£393	❌	✅	✅	Y / Y	⭐️ 0 (1)
193VBR - Grade II listed Georgian 6-bed 3-bath	£207,677	£566	100%	6	3	2	£130	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lavish Extravagant Mansion Home by Mayfair	£149,757	£1,106	37%	6	4.5	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Elegant and Spacious 6 Bedroom in Paddington	£132,371	£402	90%	6	4	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
6-bedroom House next to Hyde Park & Marble Arch	£186,402	£1,369	37%	6	5	7	£342	❌	❌	❌	Y / Y	⭐️ 1 (1)
Spacious 6 Bedrooms House In Southwick Street	£182,470	£594	84%	6	5	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luxury Living on Hyde Park - Sleeps 16	£566,910	£2,012	77%	6	3.5	3	£0	✅	✅	❌	Y / Y	⭐️ 5 (29)
Brilliant 6 Bed Flat in London	£160,276	£755	58%	6	4	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
The Mighty Milborne	£309,513	£1,418	59%	7	8	4	£818	❌	❌	❌	Y / Y	⭐️ 5 (29)
South Kensington - gorgeous 6 bed house	£213,584	£876	66%	6	3	28	£244	❌	❌	✅	Y / Y	⭐️ 0 (1)
6BR•8Beds•4BTH•Marylebone•Marble Arch Villa•AC	£169,011	£669	69%	6	5	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Gorgeous 6BD House - 2 Mins from South Kensington!	£1,361,984	£4,947	75%	6	3	2	£165	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
6-bedroom LUX House next to Hyde Park &Marble Arch	£370,925	£1,366	73%	6	5	7	£342	❌	❌	❌	Y / Y	⭐️ 4 (1)
Huge Central London Townhouse	£103,605	£515	55%	6	6	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Newly refurbished Georgian 6-bed 3-bath townhouse	£1,544,898	£4,221	100%	6	3	2	£204	❌	❌	❌	Y / Y	⭐️ 5 (10)
Newly refurbished Georgian 6-bed 3-bath townhouse	£1,662,845	£4,543	100%	6	3	2	£204	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
The Southwick Sanctuary - 6BDR + Private Terrace	£130,820	£352	100%	6	5	2	£180	❌	❌	✅	Y / Y	⭐️ 0 (0)
6-bedroom LUX House next to Hyde Park &Marble Arch	£282,573	£1,379	56%	6	5	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Mayfair Triplex Apartment -Ultimate Luxury	£559,184	£1,528	100%	7	8	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-2,348,125.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£287,619,053	-£575,238,106	-£862,857,160	-£1,150,476,213	-£1,438,095,266	-£2,876,190,533	-£8,628,571,601
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	-£287,619,053	-£575,238,106	-£862,857,160	-£1,150,476,213	-£1,438,095,266	-£2,876,190,533	-£8,628,571,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2,348,125.32%

Payback Period Days

Return on Investment

-2,348,125.32%

31 Wilton Cres 31 England, SW1X 8RX

6 bed • 7 bath • 12 guests

Monthly Rent

£448,529

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £1,090/night at 62% occupancy.Projected nightly rate is £1,981/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

£410,091

Avg annual revenue

62%

Avg occupancy rate

£1,980

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

£105k

£610k

£1k

£2k

-£287,619,053

Profit

Revenue

£448,529

Operating Expenses

£67,582

Operating Income

£380,947

Net Effective Rent

£288,000,000

Profit (Cash Flow)

-£287,619,053

£12,249

Cash Investment

Renos & Furnishing

£12,172

Setup Costs

£77

Total

£12,249

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-2,348,125.32%

Payback Period Days