BNBCalc Short Term Rental Investment Analysis 340A Clapham Rd flat 14, , England, SW9 9FA

1 bed • 1 bath • 2 guests • £485,000

BNB

Calc

Annual Revenue

£36,164

Profit (Cash Flow)

-£12,200

Cap Rate

4.2%

Annual Revenue

£36,164

AirDNA projects £122/night at 74% occupancy ($33,086). Airbtics projects £155/night at 77% occupancy ($43,653). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, £132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£28,748	£40,129	£61,685	£81,485
Occupancy	65%	81%	94%	99%
Nightly Rate	£120	£134	£178	£222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright + spacious Stockwell one bed flat w/ garden	£47,872	£191	68%	1	2	3	£20	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cosy 1-Bed Flat Next to Metro	£54,086	£161	90%	1	2	2	£50	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Chic Renovated Brixton Gem \| Near Tube \| 1GB Net	£40,577	£150	72%	1	2	2	£60	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
The Cute Apartment - 1 bedroom with large patio	£67,604	£190	97%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Attractive garden flat near Central London	£29,048	£125	63%	1	1	3	£30	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Beautiful Stylish Clapham Apartment	£57,686	£190	82%	1	1	3	£30	❌	❌	❌	Y / Y	⭐️ 5 (165)
A central London apartment with roof terrace	£31,697	£131	66%	1	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Bright & Charming Victorian flat w/Deck	£45,344	£126	98%	1	1	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (44)
1 bed garden oasis close to London city centre	£38,872	£105	100%	1	1	4	£70	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern Flat in Prime Location	£37,321	£141	71%	1	1	1	£50	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Stockwell Fabulous Location ! Cozy Flat in London	£47,414	£146	88%	1	1	3	£32	❌	❌	❌	Y / N	⭐️ 5 (11)
Great Central Ground floor flat with free parking	£37,602	£104	94%	1	1	2	£100	❌	❌	❌	Y / Y	⭐️ 5 (7)
Pied-à-Terre near Central London	£61,470	£178	94%	1	1	3	£60	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Super warm house in London	£27,539	£123	59%	1	1	4	£39	❌	❌	❌	Y / N	⭐️ 4 (3)
Beautiful Flat in Clapham	£57,762	£162	97%	1	1	2	£50	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful flat in Clapham	£32,897	£219	41%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Bright, airy 1 bedroom flat, very good location.	£18,511	£132	37%	1	1	4	£35	❌	❌	❌	Y / N	⭐️ 4.4 (5)
Lovely 1bed flat, London 10 min to Oxford Circus	£34,827	£96	96%	1	1	7	£90	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
NEW! Studio l with 20% restaurante OFF	£18,831	£67	75%	1	1	2	£35	❌	❌	❌	N / N	⭐️ 4.8 (12)
Modern 1 Bed Flat near Station and City	£12,660	£171	17%	1	1	1	£50	❌	❌	❌	Y / Y	⭐️ 4 (1)
Full of light 1BR apartment in Stockwell	£68,962	£251	75%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cosy Studio 3 + 20% Restaurant off	£23,301	£78	80%	1	1	2	£35	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Attractive split level flat	£22,700	£122	51%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.3 (3)
Fantastic view-Central London flat	£12,845	£82	43%	1	1	21	£0	❌	✅	❌	N / Y	⭐️ 4.9 (28)
Cosy Clapham 1Bed Flat	£38,906	£117	91%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
1 Bedroom Flat, Stockwell, Zone 2	£31,234	£107	78%	1	1	90	£35	❌	❌	❌	Y / Y	⭐️ 5 (13)
Chestnut Cottage	£34,485	£187	50%	1	1	2	£55	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful & Stylish 1BR apartment in Stockwell	£82,315	£296	75%	1	1	3	£78	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stylish one-bedroom flat	£25,372	£122	57%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Homely Apartment in a sought after London area	£54,912	£146	100%	1	1	1	£61	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
modern open plan one bedroom flat	£33,007	£90	100%	1	1	4	£35	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Sunny & cosy studio near Clapham	£33,076	£91	98%	1	1	28	£40	❌	❌	❌	Y / Y	⭐️ 5 (4)
Large 1 bed flat in Brixton with sofa bed	£39,826	£128	85%	1	2	6	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Characterful 1-bed flat - Clapham & Brixton area	£47,262	£128	100%	1	1	7	£30	❌	❌	❌	Y / N	⭐️ 5 (28)
Beautiful one bed flat	£65,231	£180	99%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Astounding 1BR apartment in Stockwell	£101,840	£299	92%	1	1	3	£77	❌	❌	❌	Y / Y	⭐️ 5 (12)
Large and modern 1 bed flat.	£40,952	£122	92%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Luxury apartment with garden	£40,796	£138	81%	1	1	2	£0	❌	❌	✅	Y / N	⭐️ 0 (5)
Stylish Central London Garden Flat \| Pass the Keys	£118,416	£504	64%	1	1	3	£85	❌	❌	❌	Y / Y	⭐️ 5 (1)
Modern 1BR apartment in Stockwell	£45,869	£141	89%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4 (8)

Return Metrics

-10.61% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£12,199	-£24,399	-£36,598	-£48,798	-£60,997	-£121,995	-£365,986
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£4,764	£9,823	£15,193	£20,895	£26,949	£63,299	£388,000
Down Payment	£97,000	£97,000	£97,000	£97,000	£97,000	£97,000	£97,000
Property Appreciation	£14,550	£29,536	£44,972	£60,871	£77,247	£166,799	£692,222
Total Return	£104,115	£111,960	£120,567	£129,969	£140,199	£205,103	£811,236

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.61%

Cap Rate

4.23%

Return on Investment

6.18%

340A Clapham Rd flat 14 England, SW9 9FA

1 bed • 1 bath • 2 guests

Purchase Price

-33

Airbnb Investor Score

-£12,199

Annual Profit

4.2%

Cap Rate

-10.6%

Cash on Cash

£36,164

Annual Revenue

BNBCalc predicts this property will get $155 per night with 77% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

£44,023

Avg annual revenue

77%

Avg occupancy rate

£155

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

£10k

£45k

£80k

£120k

-£12,200

Profit

Revenue

£36,164

Operating Expenses

£15,647

Operating Income

£20,517

Mortgage & Taxes

£32,717

Profit (Cash Flow)

-£12,200

£114,950

Cash Investment

Down Payment

£97,000

Renos & Furnishing

£3,400

Closing Costs

£14,550

Total

£114,950

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.61%

Cap Rate

4.23%

Return on Investment

6.18%