BNBCalc Short Term Rental Rental Arbitrage Analysis 32 Kent Rd, , England, SO17 2LH

3 bed • 1 bath • 3 guests • £0

BNB

Calc

Annual Revenue

£53,177

Profit (Cash Flow)

£22,000

Cash on Cash Return

320.5%

Annual Revenue

£53,177

AirDNA projects £150/night at 65% occupancy ($35,517). Airbtics projects £174/night at 70% occupancy ($44,554). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 82% occupancy rate, £178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£27,394	£41,366	£54,236	£79,338
Occupancy	55%	73%	82%	93%
Nightly Rate	£134	£153	£178	£228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Southampton house with garden and parking	£55,507	£185	82%	3	3	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (120)
Spacious 3 Bed House, Netflix, Garden, Parking	£41,114	£166	65%	3	2	2	£62	❌	❌	❌	Y / N	⭐️ 4.9 (49)
Large 3 Bedroom Detached House	£33,339	£161	53%	3	2	2	£83	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
First-Floor ~ Fashionable 3-Bedroom Flat	£50,723	£178	77%	3	2	3	£41	❌	❌	❌	Y / Y	⭐️ 5 (10)
Guest Homes \| Broadland House	£110,233	£410	71%	3	2	2	£104	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Spacious 3 Bedroom House Sleeps 6 \|Driveway\|Garden	£31,141	£134	60%	3	2	3	£62	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxurious, large house on lovely, quiet road.	£83,499	£464	49%	3	2	2	£104	❌	❌	✅	Y / Y	⭐️ 5 (6)
Forest Hills house ideal for long Stays!	£41,509	£124	89%	3	1	2	£47	❌	❌	✅	Y / Y	⭐️ 4.8 (102)
Luxury Home+Sleeps/11+Central+Games+Free Parking	£48,263	£167	78%	3	2	3	£52	❌	❌	❌	Y / Y	⭐️ 5 (9)
City Centre 3 Bed 8 Guest Parking Near Mayflower	£31,727	£148	55%	3	1	3	£101	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Ground Floor ~ Trendy ~ 3 Bedroom Apartment	£50,463	£170	80%	3	2	3	£42	❌	❌	❌	Y / Y	⭐️ 5 (6)
3 Double Bedroom Entire House in the City Centre	£44,752	£307	39%	3	3	1	£72	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Central Home Southampton 3W.C	£25,163	£135	51%	3	2	1	£0	❌	❌	❌	Y / N	⭐️ 1 (1)
Executive 3 bedroom house	£36,085	£135	72%	3	1	2	£21	❌	❌	✅	Y / N	⭐️ 4.2 (4)
Modern 3 Bed Sleeps 5, Nr City Centre, Parking	£46,305	£158	78%	3	2	2	£125	✅	❌	❌	Y / Y	⭐️ 5 (8)
Self Contained 3 Bed Apt nr Theatre, Shops & Ships	£32,788	£126	68%	3	2	2	£62	❌	❌	❌	Y / Y	⭐️ 4.6 (47)
Belmont Retreat by Grandeur Property	£106,031	£326	89%	3	3	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Longer Stays In Southampton City For All	£29,151	£146	54%	3	2	2	£52	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious Southampton House: Sanctuary in the City	£41,698	£136	84%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Honest Airport/University House 1 with FREE PARKING and FAST WIFI	£25,235	£134	49%	3	1	3	£62	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Modern home with garden	£50,322	£145	93%	3	1	2	£82	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Bluebell House	£52,793	£176	81%	3	1	1	£21	❌	❌	❌	Y / Y	⭐️ 5 (19)
Family Gathering Bungalow	£48,663	£139	94%	3	1	2	£47	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Accessible 3-bedroom bungalow with patio +driveway	£52,539	£143	100%	3	2	2	£47	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Executive 8Beds 3Bath Contractors Welcome Parking	£77,115	£219	96%	3	3	3	£121	❌	❌	❌	Y / Y	⭐️ 5 (1)
Great four bedroom flat	£17,329	£132	36%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
High-End Luxury Accommodation in Southampton	£27,626	£117	61%	3	3	1	£104	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Beautiful City Centre Aprt/Sleeps 8/W Parking	£65,425	£177	100%	3	2	1	£30	❌	❌	❌	Y / N	⭐️ 0 (1)
Spacious Central Southampton Townhouse.	£34,228	£118	79%	3	3	4	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Central 3 bedroom	£25,946	£127	56%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 4.4 (21)
Quirky Edwardian/Retro House	£55,345	£207	73%	3	1	1	£0	❌	✅	❌	Y / N	⭐️ 5 (8)
3 bed central apartment with parking and wifi	£35,187	£112	86%	3	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (12)
Leaside House by Grandeur Property	£36,511	£135	74%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Cosy 3 bedroom split duplex flat	£21,787	£117	51%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Beautiful 3 bed house in Highfield, Southampton	£50,687	£178	78%	3	1	7	£125	❌	❌	❌	Y / N	⭐️ 5 (1)
Modern Home in Southampton	£44,191	£168	72%	3	1	1	£0	❌	❌	✅	Y / N	⭐️ 0 (2)
Ideal for long or short stays	£46,543	£157	81%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 3.9 (10)
Host Up to 6 - FREE Parking- Southampton Central	£35,046	£150	64%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Refurbished House Long Stay Welcome Free Parking.	£58,103	£178	89%	3	1	3	£100	❌	❌	❌	Y / Y	⭐️ 4.8 (12)

Return Metrics

320.52% 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)	£21,999	£43,999	£65,999	£87,999	£109,999	£219,998	£659,995
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	£21,999	£43,999	£65,999	£87,999	£109,999	£219,998	£659,995

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

320.52%

Payback Period Days

113

Return on Investment

320.52%

32 Kent Rd England, SO17 2LH

3 bed • 1 bath • 3 guests

Monthly Rent

£53,177

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is £150/night at 65% occupancy.Projected nightly rate is £174/night at 70% 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.

£45,457

Avg annual revenue

70%

Avg occupancy rate

£174

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

£45k

£80k

£110k

£22,000

Profit

Revenue

£53,177

Operating Expenses

£16,777

Operating Income

£36,400

Net Effective Rent

£14,400

Profit (Cash Flow)

£22,000

£6,864

Cash Investment

Renos & Furnishing

£6,782

Setup Costs

£82

Total

£6,864

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

320.52%

Payback Period Days

113