BNBCalc Short Term Rental Investment Analysis 50 Elliscombe Rd, , England, SE7 7PY

4 bed • 1 bath • 8 guests • £850,000

BNB

Calc

Annual Revenue

£56,933

Profit (Cash Flow)

-£18,384

Cap Rate

4.6%

Annual Revenue

£56,933

AirDNA projects £193/night at 77% occupancy ($54,363). Airbtics projects £244/night at 64% occupancy ($56,933). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, £244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£35,905	£54,010	£78,385	£111,983
Occupancy	50%	65%	80%	90%
Nightly Rate	£194	£223	£262	£333

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Morden 4 bedroom Flats	£40,880	£203	54%	4	2	2	£48	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Entire Cosy 4 Bed House in Quiet Neighbourhood	£60,218	£202	81%	4	1	2	£49	❌	❌	✅	Y / Y	⭐️ 5 (215)
Hidden Oasis 15min To Central London (entire home)	£109,396	£331	90%	4	3.5	2	£97	❌	❌	❌	Y / Y	⭐️ 5 (72)
London Victorian Whole House-GREENWICH/ O2	£152,010	£478	86%	4	3	2	£146	❌	❌	❌	Y / Y	⭐️ 5 (64)
NEW!Xtra Large4bedroom 12 guests	£39,845	£170	64%	4	1	1	£0	❌	❌	✅	Y / N	⭐️ 4.5 (43)
Modern 4 bed home for Excel / Canary Wharf / O2	£81,127	£224	97%	4	2	3	£127	❌	❌	❌	Y / Y	⭐️ 5 (78)
Crystal Clear by Veeve	£47,261	£357	26%	4	3.5	3	£302	❌	❌	❌	Y / Y	⭐️ 0 (2)
Four Bedroom Townhouse 12 minutes walk to Excel	£48,178	£164	79%	4	2	3	£78	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Spacious 4 bed New Cross house with garden	£51,142	£286	48%	4	3	3	£126	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Spacious 4 bed New Cross House near Greenwich	£49,763	£285	47%	4	2	3	£117	❌	❌	✅	Y / Y	⭐️ 0 (0)
4bed/3bath 8min to London Bridge	£68,792	£254	72%	4	3	7	£92	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Traditional English house, 4 bedrooms	£72,261	£257	76%	4	2.5	2	£121	❌	❌	❌	Y / Y	⭐️ 5 (55)
Greenwich Home	£73,759	£251	80%	4	2	2	£121	❌	❌	❌	Y / N	⭐️ 5 (37)
Cosy 4 bedroom apartment	£18,926	£235	22%	4	2	5	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Landstead House (O2 & City Airport, Excel)	£25,815	£152	35%	4	1	2	£152	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stylish & Spacious 4 bedroom home - London ExCel	£70,806	£207	91%	4	2	3	£126	✅	❌	❌	Y / Y	⭐️ 5 (354)
Lovely, recently refurbished four bedroom house..	£19,735	£192	28%	4	2	2	£39	❌	❌	❌	Y / N	⭐️ 4.5 (32)
Excellent choice for Excel/O2 visitor- large group	£66,595	£202	86%	4	2	3	£155	❌	❌	❌	Y / Y	⭐️ 5 (40)
Fully Furnished Luxury House	£48,661	£186	71%	4	1	3	£24	❌	❌	❌	Y / N	⭐️ 0 (2)
Come stay on my beautiful Dutch barge - sleeps 8!	£89,854	£279	87%	4	3	3	£49	❌	❌	❌	Y / Y	⭐️ 5 (45)
Modern Apartment by Mile End	£53,617	£157	93%	4	1.5	1	£15	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Huge Four Bedroom Apartment	£65,901	£252	71%	4	2	3	£49	✅	❌	✅	Y / Y	⭐️ 4.5 (64)
Spacious, 4 bed, Garden, Parking, ExCel London	£52,111	£205	66%	4	1.5	2	£98	❌	❌	❌	Y / Y	⭐️ 5 (17)
House in London O2, Greenwich & Canary Wharf	£29,571	£171	44%	4	1.5	5	£121	❌	❌	❌	Y / Y	⭐️ 5 (13)
lovely 4 bedroom 2 bathroom home	£58,138	£239	66%	4	2	2	£29	❌	❌	✅	Y / N	⭐️ 4.5 (11)
Spacious family home with fabulous outdoor space	£49,759	£585	23%	4	4	2	£58	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Mannys Apartment - Nice & Cozy 4Bed Diamond Lodge	£32,687	£195	45%	4	5	2	£83	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
4BR/Sleep7/Garden/2Parkings/DLR/Elizabeth/O2/Excel	£51,320	£216	65%	4	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
Catford Homely Home	£39,110	£173	60%	4	1	1	£39	❌	❌	❌	Y / Y	⭐️ 4.3 (4)
4 Bed 2 Bath House with Private Garden	£55,940	£231	62%	4	2	1	£225	❌	❌	❌	Y / Y	⭐️ 3 (1)
Spacious & Cosy	£47,278	£229	55%	4	1.5	4	£106	❌	❌	❌	Y / Y	⭐️ 5 (23)
Enormous Refurbished 4 Bedroom Flat	£73,960	£319	63%	4	2	4	£58	✅	❌	✅	Y / Y	⭐️ 4.7 (33)
Cosy 4 Bed 2 Bath Home \| Near Central London	£72,545	£213	92%	4	2	2	£81	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Beautiful house/Parking	£37,491	£223	46%	4	2	4	£0	❌	❌	✅	Y / N	⭐️ 0 (0)
Romantic O2 Arena 4Bedrooms House	£51,445	£221	61%	4	2.5	2	£97	❌	❌	❌	Y / Y	⭐️ 0 (1)
THE NEW! 4 Bedroom London House Garden & Lawn	£42,018	£179	64%	4	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (11)
London Oasis \|20mins Central London丨Free Parkings	£77,519	£307	69%	4	3	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (11)
GuestReady - 4BR Home in Surrey Quays Canada Water	£47,277	£140	88%	4	2	1	£188	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
4 Bedroom house, close to the O2 and Greenwich	£43,009	£230	51%	4	2	2	£0	❌	❌	✅	Y / Y	⭐️ 4 (19)
✔4BedRm ✔House ✔Garden ✔2FreeParking ✔DLR✔O2✔ExCel	£108,297	£366	80%	4	2	3	£73	❌	❌	❌	Y / Y	⭐️ 4.7 (60)

Return Metrics

-9.03% 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)	-£18,383	-£36,767	-£55,151	-£73,535	-£91,919	-£183,838	-£551,514
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£8,350	£17,215	£26,628	£36,621	£47,230	£110,937	£680,000
Down Payment	£170,000	£170,000	£170,000	£170,000	£170,000	£170,000	£170,000
Property Appreciation	£25,500	£51,765	£78,817	£106,682	£135,382	£292,328	£1,213,173
Total Return	£185,466	£202,213	£220,294	£239,768	£260,694	£389,427	£1,511,658

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.03%

Cap Rate

4.58%

Return on Investment

7.6%

50 Elliscombe Rd England, SE7 7PY

4 bed • 1 bath • 8 guests

Purchase Price

-26

Airbnb Investor Score

-£18,383

Annual Profit

4.6%

Cap Rate

-9.0%

Cash on Cash

£56,933

Annual Revenue

BNBCalc predicts this property will get $244 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

£58,100

Avg annual revenue

64%

Avg occupancy rate

£244

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

£60k

£105k

£155k

-£18,384

Profit

Revenue

£56,933

Operating Expenses

£17,979

Operating Income

£38,954

Mortgage & Taxes

£57,338

Profit (Cash Flow)

-£18,384

£203,425

Cash Investment

Down Payment

£170,000

Renos & Furnishing

£7,925

Closing Costs

£25,500

Total

£203,425

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.03%

Cap Rate

4.58%

Return on Investment

7.6%