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 61 Addington Rd, , England, RG1 5PZ

2 bed • 3 bath • 5 guests • £0

BNB

Calc

Annual Revenue

£46,751

Profit (Cash Flow)

£4,644

Cash on Cash Return

84.5%

Annual Revenue

£46,751

AirDNA projects £93/night at 64% occupancy ($21,760). Airbtics projects £150/night at 67% occupancy ($36,723). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, £160 rate per night.

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

Percentiles25%50%75%90%
Revenue£26,823£34,471£45,448£68,355
Occupancy60%68%77%86%
Nightly Rate£120£135£157£212

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
Luxurious & Spacious Flat

No image available

£41,898
£138
78%
221£65❌❌❌Y / Y⭐️ 5 (12)
Canopy Suite, Beautiful Interior - by Hostly

No image available

£34,952
£136
70%
222£0❌❌❌Y / Y⭐️ 4.8 (44)
Walnut Apartment, Beautiful Interior - by Hostly

No image available

£44,633
£210
58%
222£0❌❌❌Y / Y⭐️ 4.8 (27)
Central 2 Bed 2 Bath Flat with Parking by CozyNest

No image available

£29,155
£126
62%
222£35❌❌✅Y / Y⭐️ 5 (13)
Up to 6 ppl, 2-bed, 2 bathroom + parking

No image available

£28,184
£107
67%
221£95❌❌❌Y / N⭐️ 5 (32)
Sleeps 4, sunny garden. Comfortable, cosy, calm.

No image available

£26,469
£73
98%
212£25❌❌✅Y / Y⭐️ 5 (31)
Maple Apartment, Beautiful Interior - by Hostly

No image available

£30,958
£136
62%
222£0❌❌❌Y / Y⭐️ 4.7 (48)
Ivy Apartment, Beautiful Interior - by Hostly

No image available

£32,520
£139
64%
222£0❌❌❌Y / Y⭐️ 4.6 (72)
Willow Apartment, Beautiful Interior - by Hostly

No image available

£46,054
£197
64%
222£0❌❌❌Y / Y⭐️ 4.5 (72)
Reading RG1 |Contractors|Relocation|Families

No image available

£40,728
£152
71%
21.52£71❌❌❌Y / Y⭐️ 5 (12)
OnPoint Apartments- Perfect for Workers - Parking

No image available

£28,033
£113
63%
222£81❌❌❌Y / Y⭐️ 4.5 (31)
HIGH SPEC MODERN APARTMENT PRIME LOCATION! PARKING

No image available

£66,685
£232
77%
212£81❌❌❌Y / Y⭐️ 4.5 (20)
Spacious Highgrove Home | Garden | Free Parking

No image available

£36,197
£140
68%
21.52£66❌❌❌Y / Y⭐️ 5 (26)
Georgian Flat in Reading

No image available

£31,563
£114
73%
222£76❌❌❌Y / Y⭐️ 5 (21)
Deluxe 2 bedroom Apartment at 100 Kings Road by House of Fisher

No image available

£33,763
£168
55%
221£0❌❌❌Y / Y⭐️ 5 (9)
OnPoint - Spacious 2 Bed Apt - FREE Parking

No image available

£19,685
£130
38%
222£81❌❌❌Y / Y⭐️ 4.4 (32)
Stunning Luxury Flat Free Parking Next Town Centre

No image available

£33,886
£101
86%
212£71❌❌❌Y / Y⭐️ 5 (47)
Spacious Flat with Patio & Parking in city centre

No image available

£36,642
£124
78%
211£41❌❌✅Y / Y⭐️ 4.5 (28)
2BD apt for 7 with private off-street parking

No image available

£31,443
£134
61%
222£86❌❌❌Y / Y⭐️ 4.7 (28)
Kennet House Serviced Apartments, Reading - Apt A

No image available

£34,153
£127
69%
222£101❌❌❌Y / Y⭐️ 5 (43)
Marvellous Flat in Reading centre RG1 free parking

No image available

£22,376
£134
43%
2214£56❌❌❌Y / Y⭐️ 4.5 (9)
Modern & Large | FREE Parking | Central Reading

No image available

£44,845
£154
79%
221£49❌❌❌Y / Y⭐️ 5 (10)
Sleeps 4, Central Reading 2 Bed 2 Bath Apartment

No image available

£43,223
£125
93%
222£51❌❌✅Y / Y⭐️ 5 (22)
Short & MonthlyStay/Business &Families,FreeParking

No image available

£28,753
£103
74%
21.57£86❌❌❌Y / Y⭐️ 4.5 (15)
Reading Town Centre 2 Bdr Apt. sleeps 4-101

No image available

£89,630
£329
73%
212£102❌❌❌Y / Y⭐️ 0 (0)
Cosy 2 Bed House Wi-Fi Private Garden Work/Family

No image available

£31,231
£152
55%
214£71❌❌❌Y / Y⭐️ 4.8 (5)
Balcony Breeze | City Central Long Stays Welcome|

No image available

£39,075
£128
80%
212£81❌❌❌Y / Y⭐️ 4.5 (2)
Georgian luxury style property in Central Reading

No image available

£27,853
£78
93%
212£75❌❌❌Y / Y⭐️ 4.7 (37)
Georgian luxury style 2 bedroom with amazing view

No image available

£30,177
£88
92%
212£75❌❌❌Y / Y⭐️ 4.4 (26)
Central | Free Secure Parking | Sleep 6 |

No image available

£46,430
£167
76%
222£0❌❌❌Y / Y⭐️ 5 (6)
Luxury 2 Bedroom apartment at 100 Kings Road by House of Fisher

No image available

£46,774
£197
65%
221£0❌❌❌Y / Y⭐️ 0 (1)
Luxury 2 Bed Apartment | Balcony & Parking

No image available

£22,415
£138
41%
223£87❌❌✅Y / Y⭐️ 3.6 (3)
Reading Town Centre 2 Bdr Apt. sleeps 4 - 302

No image available

£84,779
£335
67%
212£102❌❌❌Y / Y⭐️ 0 (0)
Reading Town Centre 2 Bdr Apt. sleeps 5-03

No image available

£74,175
£294
69%
212£0❌❌❌Y / Y⭐️ 0 (1)
Central | Free Secure Parking | Sleep 6 | 2 Bath

No image available

£39,184
£144
71%
222£55❌❌❌Y / Y⭐️ 5 (8)
Heart of Reading - 2 bedroom / 2 bathroom flat

No image available

£14,538
£120
33%
222£0❌❌❌Y / N⭐️ 4 (1)
The Meridian A

No image available

£26,885
£118
60%
227£152❌❌❌Y / Y⭐️ 0 (2)
Cosy Home Away from Home

No image available

£25,954
£120
54%
221£65❌❌❌Y / Y⭐️ 5 (8)
FREE Parking | Oracle, Hospital, University

No image available

£26,904
£184
40%
211£0❌❌❌Y / Y⭐️ 0 (2)
Reading Town Centre Two Bdr Apt. with Parking-302

No image available

£35,115
£118
79%
212£82❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

84.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£4,643£9,287£13,930£18,574£23,217£46,435£139,307
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£4,643£9,287£13,930£18,574£23,217£46,435£139,307

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

84.47%

Payback Period Days

432

Return on Investment

84.47%

property-location

61 Addington Rd England, RG1 5PZ

2 bed • 3 bath • 5 guests

£46,751

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £93/night at 64% occupancy.Projected nightly rate is £150/night at 67% occupancy.

Top 13% of comparables

Top 26% 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.

£37,697

Avg annual revenue

67%

Avg occupancy rate

£150

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

£15k

£40k

£65k

£90k

Sign up to see the data on 40 all comparables

£4,644

Profit

Revenue

£46,751

Operating Expenses

£15,708

Operating Income

£31,044

Net Effective Rent

£26,400

Profit (Cash Flow)

£4,644

£5,497

Cash Investment

Renos & Furnishing

£5,417

Setup Costs

£80

Total

£5,497

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

84.47%

Payback Period Days

432