BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 45 Pound Ln, Upper Beeding, England, BN44 3JB

2 bed • 1 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£33,851

Profit (Cash Flow)

£3,614

Cash on Cash Return

75.6%

Annual Revenue

£33,851

AirDNA projects £104/night at 42% occupancy ($15,940). Airbtics projects £136/night at 68% occupancy ($33,850). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 68% occupancy rate, £136 rate per night.

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

Percentiles25%50%75%90%
Revenue£24,589£36,645£49,654£56,023
Occupancy57%68%82%87%
Nightly Rate£116£145£161£170

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Country Cottage West Sussex

No image available

£35,122
£163
59%
212£0❌❌❌Y / Y⭐️ 5 (19)
The Guest House

No image available

£35,560
£141
69%
222£0❌❌✅Y / Y⭐️ 5 (36)
Beautiful cosy Rosebud Cottage

No image available

£47,094
£134
96%
213£0❌❌❌Y / Y⭐️ 5 (68)
Tiny House in Wonderland

No image available

£26,128
£167
42%
211£29❌✅✅N / Y⭐️ 5 (38)
River Cottage- Rural retreat with log burner.

No image available

£26,946
£89
82%
222£85❌❌✅Y / Y⭐️ 5 (104)
Flint Country Cottage in The South Downs

No image available

£39,505
£158
67%
223£47❌❌❌Y / Y⭐️ 5 (48)
Pretty country home dog friendly on request

No image available

£40,245
£164
63%
22.52£114❌❌✅Y / N⭐️ 5 (99)
Stylish bungalow with complimentary breakfast

No image available

£19,841
£91
53%
211£62❌❌❌Y / Y⭐️ 5 (92)
Shoreham-by-Sea old fishing village in West Sussex

No image available

£20,816
£62
91%
21.51£0❌❌❌Y / Y⭐️ 5 (346)
Rhubarb n Custard quirky unique narrowboat retreat

No image available

£20,411
£77
68%
21.51£33❌❌❌Y / N⭐️ 5 (210)
Acorn Lodge in West Sussex, close to Brighton

No image available

£28,316
£148
52%
213£23❌❌✅Y / Y⭐️ 5 (143)
Bright and Spacious 2 Bed/2 Bath Apartment

No image available

£36,027
£145
65%
223£71❌❌❌Y / Y⭐️ 5 (24)
Tranquil Luxury Seaside Retreat (free parking)

No image available

£19,954
£119
45%
211£14❌❌❌Y / Y⭐️ 5 (115)
Poets Rest, walk to beach,free parking, EV Charger

No image available

£29,197
£114
67%
212£66❌❌✅Y / Y⭐️ 5 (79)
Beautiful barn in the hills and woods nr Brighton

No image available

£47,007
£170
74%
21.51£76❌❌✅Y / Y⭐️ 5 (347)
Grade 2 listed Fisherman’s Vintage Cottage

No image available

£38,887
£128
83%
211£0❌❌✅Y / Y⭐️ 5 (445)
The Quirky Houseboat Dodge

No image available

£19,604
£77
68%
21.52£29❌❌✅N / Y⭐️ 5 (487)
Seaside Townhouse with Sauna, nr Brighton & Beach

No image available

£60,104
£181
90%
222£29❌❌❌Y / Y⭐️ 5 (102)
Oak Cottage, 2 bedroom holiday let, West Sussex

No image available

£31,153
£118
72%
213£0❌❌✅Y / Y⭐️ 4.5 (9)
Modern self contained 2 bedroom annex

No image available

£23,108
£75
84%
212£8❌❌❌Y / Y⭐️ 5 (551)
Beach Dream Staycation - Stunning beach front home

No image available

£52,847
£170
84%
212£47❌❌✅Y / Y⭐️ 5 (108)
Maple Lodge at The Vale House

No image available

£21,358
£117
50%
212£0❌❌❌N / Y⭐️ 5 (51)
Bluebell Lodge in West Sussex, close to Brighton

No image available

£24,412
£147
45%
212£23❌❌❌Y / Y⭐️ 5 (286)
Large two bedroom open plan bungalow with sauna

No image available

£50,672
£158
86%
222£33❌❌❌Y / Y⭐️ 5 (154)
Bright apartment, beach 5 mins walk, free parking

No image available

£42,199
£145
76%
213£47❌❌❌Y / Y⭐️ 5 (55)
Gorgeous 2 bed ground floor flat in Hove

No image available

£35,564
£114
84%
212£38❌❌❌Y / Y⭐️ 5 (35)
Charming 2 bed apartment

No image available

£26,402
£111
63%
212£33❌❌❌Y / Y⭐️ 5 (216)
Seaside Cottage with Parking in Central Worthing

No image available

£32,540
£92
93%
21.51£55❌❌❌Y / Y⭐️ 5 (82)
Sanctuary-by-Sea 2 bed Apartment

No image available

£23,503
£157
41%
212£0❌❌✅Y / Y⭐️ 5 (59)
Pebble Cottage:2 Bed Cottage 2 mins from the beach

No image available

£43,644
£161
74%
21.52£0❌❌✅Y / Y⭐️ 4.5 (55)
Green Mews 3 with Free Parking | By My Getaways

No image available

£53,059
£169
82%
221£84❌❌✅Y / Y⭐️ 4.5 (41)
KIRA Beach House Large luxury 2 bedroom garden apt

No image available

£45,090
£195
61%
211£47❌❌❌Y / Y⭐️ 5 (134)
Spacious West Worthing victorian garden flat

No image available

£24,401
£119
55%
212£41❌❌❌Y / Y⭐️ 5 (80)
Seaview flat with balcony, spacious 2 bedroom

No image available

£39,689
£149
72%
212£33❌❌❌Y / Y⭐️ 5 (20)
House by the sea, Worthing.

No image available

£33,329
£155
58%
213£33❌❌❌Y / Y⭐️ 5 (6)
Kernel Lodge SOUTH DOWNS RURAL RETREATS

No image available

£44,142
£212
57%
211£0❌✅❌Y / Y⭐️ 5 (60)
Shoreham Beach Guest suite

No image available

£28,199
£130
56%
212£47❌❌❌N / Y⭐️ 5 (149)
Oak Cottage by Interhome

No image available

£46,907
£173
74%
211£0❌❌❌Y / Y⭐️ 5 (7)
Wakeford Cottage

No image available

£37,462
£147
69%
21.51£23❌❌✅Y / Y⭐️ 4.5 (31)
The Beachfront Lookout Apartment, Perfect Sea View

No image available

£43,939
£136
87%
212£36❌❌❌Y / Y⭐️ 5 (69)

Return Metrics

75.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£3,613£7,227£10,841£14,455£18,069£36,139£108,418
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£3,613£7,227£10,841£14,455£18,069£36,139£108,418

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

75.58%

Payback Period Days

483

Return on Investment

75.58%

property-location

45 Pound Ln Upper Beeding, England, BN44 3JB

2 bed • 1 bath • 1 guests

£33,851

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects £104/night at 42% occupancy ($15,940.66). Airbtics projects £136/night at 68% occupancy ($33,850).

Top 53% of comparables

Top 56% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

£34,859

Avg annual revenue

68%

Avg occupancy rate

£136

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

£20k

£30k

£45k

£60k

Sign up to see the data on 40 all comparables

£3,614

Profit

Revenue

£33,851

Operating Expenses

£13,437

Operating Income

£20,414

Net Effective Rent

£16,800

Profit (Cash Flow)

£3,614

£4,782

Cash Investment

Renos & Furnishing

£4,706

Setup Costs

£75

Total

£4,782

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

75.58%

Payback Period Days

483