BNBCalc Short Term Rental Investment Analysis 36 Poplar Grove, London W6 7RE, UK

1 bed • 1 bath • 2 guests • $345,000

BNB

Calc

Annual Revenue

$37,635

Profit (Cash Flow)

-$3,610

Cap Rate

5.7%

Annual Revenue

$37,635

AirDNA projects $161/night at 64% occupancy ($37,634).

BNB Calc projects a 64% occupancy rate, $161 rate per night.

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

Return Metrics

-4.31% 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)	-$3,610	-$7,220	-$10,831	-$14,441	-$18,051	-$36,103	-$108,311
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$351,739	$358,789	$366,159	$373,858	$381,897	$427,547	$729,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.31%

Cap Rate

5.69%

Return on Investment

12.11%

36 Poplar Grove England, W6 7RE

1 bed • 1 bath • 2 guests

Purchase Price

$37,635

Annual Revenue

Projected nightly rate is $161/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,610

Profit

Revenue

$37,635

Operating Expenses

$17,973

Operating Income

$19,662

Mortgage & Taxes

$23,273

Profit (Cash Flow)

-$3,610

$83,600

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$4,250

Closing Costs

$10,350

Total

$83,600

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.31%

Cap Rate

5.69%

Return on Investment

12.11%