BNBCalc Short Term Rental Rental Arbitrage Analysis 4 Redcliffe Road, Nottingham, UK

3 bed • 1 bath • 5 guests • £0

BNB

Calc

Annual Revenue

£37,985

Profit (Cash Flow)

£12,172

Cash on Cash Return

749.4%

Annual Revenue

£37,985

AirDNA projects £131/night at 55% occupancy ($26,302). Airbtics projects £134/night at 57% occupancy ($27,885). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, £160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£20,427	£27,279	£36,167	£54,011
Occupancy	50%	59%	65%	73%
Nightly Rate	£108	£120	£144	£192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 3 bed apt 5mins from city - free parking!	£28,107	£118	65%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Stylish 3 Bedroom House - Central Location	£21,757	£120	47%	3	1	2	£62	❌	❌	❌	Y / Y	⭐️ 4 (14)
Beautiful Home in Sherwood	£22,826	£120	50%	3	1	1	£53	❌	❌	✅	Y / Y	⭐️ 5 (48)
FREE Parking Modern House w/Terrace in Nottingham	£31,595	£145	53%	3	1.5	2	£95	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Stylish Coach House 2 - Parking - City Centre	£39,805	£190	54%	3	2	2	£56	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
City Centre 2 Floor Duplex Apartment With Parking	£24,365	£85	77%	3	1.5	2	£29	❌	❌	❌	Y / Y	⭐️ 5 (208)
Stylish Coach House 1 - City Centre - Parking	£36,791	£191	49%	3	2	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Duplex. Large 3 bed in the centre of hockley	£28,283	£111	63%	3	2.5	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (223)
Cosy cottage in city centre with free parking	£22,601	£97	60%	3	1.5	1	£47	❌	❌	✅	N / Y	⭐️ 5 (166)
Sophie's House	£31,587	£117	67%	3	1	1	£69	❌	❌	✅	Y / N	⭐️ 5 (93)
2 Modern Apts \| Castle Views \| 7 Guests \| Central	£64,960	£239	71%	3	2	1	£76	❌	❌	❌	Y / Y	⭐️ 5 (26)
Waterloo Great for Contractors or Family Holidays	£18,638	£108	44%	3	2	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (37)
Spacious City Centre Apartment in The Lace Market	£40,874	£138	79%	3	2	1	£52	❌	❌	❌	Y / Y	⭐️ 4 (103)
The Maison 3 bed duplex in Nottinghams hockley	£28,690	£124	59%	3	2.5	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (209)
3 bedrooms 2 Ensuite Flat City Centre free parking	£22,379	£105	55%	3	2.5	2	£65	❌	❌	❌	Y / Y	⭐️ 5 (91)
City Centre 3 bedrooms 2 Ensuite Flat free parking	£20,996	£101	53%	3	2.5	2	£65	❌	❌	❌	Y / Y	⭐️ 5 (132)
Entire House, Near City Centre - Free Parking	£14,438	£68	55%	3	1	2	£29	❌	❌	❌	Y / Y	⭐️ 4.5 (242)
Unique 3 b'room house + free parking /city centre	£42,957	£138	85%	3	2	2	£14	❌	❌	✅	Y / Y	⭐️ 5 (472)
Comfortable 3 Bed House with Garden	£19,576	£99	51%	3	1	2	£38	❌	❌	❌	Y / N	⭐️ 4.5 (54)
Stylish 3 bedroom home with free parking	£25,346	£115	56%	3	2	1	£83	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Cosy home with snug near Nottingham City Centre	£34,403	£138	67%	3	1.5	2	£62	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Hillside House	£30,510	£108	73%	3	1	3	£81	❌	❌	❌	Y / Y	⭐️ 4 (8)
Newly Renovated Spacious House with FREE Parking	£32,319	£99	80%	3	1.5	2	£96	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
The Escape	£27,487	£96	73%	3	2.5	1	£76	❌	❌	✅	Y / Y	⭐️ 5 (79)
Beautiful Three Bed Flat in Nottingham City Centre	£40,157	£175	62%	3	2	2	£62	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Luxurious 3 Bedroom Apartment in Park Estate	£36,508	£144	65%	3	2	1	£81	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Cosy 3-Bed Flat Opposite Forest Recreation Ground	£22,171	£132	46%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Marham close 3 bed apartment	£30,447	£205	38%	3	1	1	£62	❌	❌	❌	Y / Y	⭐️ 5 (18)
Free Parking 3 Bedroom House in Nottingham	£28,935	£120	61%	3	1.5	2	£95	❌	❌	❌	Y / Y	⭐️ 4 (6)
Entire house in Sherwood, Nottingham	£16,046	£71	59%	3	1	2	£43	❌	❌	❌	Y / N	⭐️ 5 (25)
Spacious home near city hospital	£21,804	£119	49%	3	1.5	3	£33	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Lovely 3 Bed Apartment	£30,228	£162	50%	3	1	1	£38	❌	❌	❌	Y / Y	⭐️ 4.2 (132)
Alice's Central Stay: Parking + Motor Point Arena	£27,409	£114	59%	3	1	1	£80	❌	❌	✅	Y / N	⭐️ 4.5 (65)
Spacious & Central Entire Home	£25,355	£124	54%	3	1	3	£62	❌	❌	❌	Y / Y	⭐️ 5 (13)
3BR House Ideal for Corporate Stays in Nottingham	£31,862	£129	63%	3	1	3	£81	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Driveway parking,Big spacious house,sleeps 7people	£38,122	£147	69%	3	3.5	3	£66	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Valley Rd 3BR Sleeps 5 home NR Hospital Uni	£44,920	£202	60%	3	2	3	£47	❌	❌	✅	Y / Y	⭐️ 5 (5)
Wye Gardens 3 bedroom home with parking and garden	£23,368	£111	56%	3	1	3	£37	❌	❌	❌	Y / Y	⭐️ 5 (58)

Return Metrics

749.37% 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)	£12,171	£24,343	£36,515	£48,687	£60,858	£121,717	£365,153
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	£12,171	£24,343	£36,515	£48,687	£60,858	£121,717	£365,153

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

749.37%

Payback Period Days

Return on Investment

749.37%

4 Redcliffe Rd England, NG3 5BT

3 bed • 1 bath • 5 guests

Monthly Rent

£37,985

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £131/night at 55% occupancy.Projected nightly rate is £134/night at 57% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

£29,073

Avg annual revenue

57%

Avg occupancy rate

£134

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

£25k

£45k

£65k

£12,172

Profit

Revenue

£37,985

Operating Expenses

£12,614

Operating Income

£25,372

Net Effective Rent

£13,200

Profit (Cash Flow)

£12,172

£1,624

Cash Investment

Renos & Furnishing

£1,549

Setup Costs

£75

Total

£1,624

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

749.37%

Payback Period Days