BNBCalc Short Term Rental Investment Analysis 68 Eynham Rd, , England, W12 0HA

2 bed • 1 bath • 4 guests • £565,000

BNB

Calc

Annual Revenue

£78,552

Profit (Cash Flow)

£19,108

Cap Rate

10.1%

Annual Revenue

£78,552

AirDNA projects £228/night at 69% occupancy ($57,560). Airbtics projects £231/night at 70% occupancy ($59,017). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, £256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£41,376	£55,112	£79,949	£107,643
Occupancy	59%	70%	84%	95%
Nightly Rate	£190	£211	£256	£304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Apartment near Portobello Road	£54,062	£211	67%	2	2	3	£172	❌	❌	❌	Y / Y	⭐️ 4.2 (13)
Beautiful 2 bed/ 2 bath Notting Hill Garden Flat	£51,453	£182	75%	2	2	4	£87	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Chic 2BR London Retreat Near Westfield	£56,543	£196	77%	2	2	14	£120	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Beautiful West London Flat	£36,427	£202	47%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (8)
Notting Hill House with Private Patio	£74,156	£428	46%	2	1	3	£67	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
White City 2BR Flat w/ Balcony, Walk to Westfield	£72,607	£257	74%	2	2	3	£85	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Notting Hill Home on Tree-Lined Street Near Tube	£57,953	£270	58%	2	1	3	£111	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
Notting Hill 2db bed -Balcony, Parking, Kids, Pets	£102,781	£308	90%	2	1	1	£107	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Bright and spacious house with mature garden	£77,776	£346	60%	2	2	3	£62	❌	❌	❌	Y / Y	⭐️ 5 (3)
Artistic 2-bed Notting Hill apt	£28,801	£202	38%	2	2	4	£163	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Bright, Stylish 2 Bed Flat Close to Notting Hill	£61,722	£201	84%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.6 (36)
Urban Comfort : Stylish Portobello Market Retreat	£68,832	£212	87%	2	1	1	£128	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Flat near Portobello road	£52,174	£180	79%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Bright and Elegant 2 Bedroom Flat Near Notting Hill	£70,807	£267	72%	2	1	3	£82	❌	❌	❌	Y / Y	⭐️ 5 (78)
Beautiful 2 Bed Flat with Garden near Portobello	£74,604	£304	67%	2	1	2	£41	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Entire 2 bed flat close to Portobello Rd	£41,469	£167	68%	2	1	15	£82	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Lovely, modern, open plan, 2 bedroom apartment.	£21,553	£256	23%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 4.8 (23)
Newly Refurbished Vibrant West London Home	£62,682	£245	70%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern apartment in Shepherds Bush near Westfield	£69,701	£268	71%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cool 2 bed in North Kensington	£50,854	£188	74%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bright & Spacious 2 bedroom flat in Notting Hill	£50,810	£198	70%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Charming, Sunny 2B/2B Flat	£37,752	£191	54%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 bedroom flat near Notting Hill - with terrace	£81,894	£241	93%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming 2-bed flat w balcony in White City	£45,003	£198	62%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Two bedrooms flat with terrace	£35,544	£167	58%	2	1	6	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Top Floor Loft Apartment	£64,852	£177	100%	2	2	7	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
Luxury modern Apart with Balcony & View, Pool &Gym	£46,934	£401	32%	2	2	1	£0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Private 2 Bedroom Apartment Close to Portobello	£47,337	£190	68%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Notting Hill/Portobello Road - lovely garden flat.	£63,904	£253	68%	2	1	21	£82	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Beautiful 2 bed flat nr Portobello Rd Notting Hill	£55,474	£180	84%	2	1	7	£92	❌	❌	❌	Y / Y	⭐️ 5 (14)
Stylish 2BR flat with terrace in North Kensington	£63,306	£247	70%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Superb 2 bed near Notting Hill	£59,235	£213	76%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Flat near Notting Hill	£101,740	£278	100%	2	1	3	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Kensington flat near Portobello Market & Westfield	£77,346	£211	100%	2	1	1	£67	❌	❌	❌	Y / Y	⭐️ 5 (32)
Fantastic 2 bedroom flat near to Notting Hill	£57,079	£150	100%	2	1	3	£99	❌	❌	❌	Y / Y	⭐️ 4 (0)
Peaceful 2BR flat with terrace in North Kensington	£33,442	£228	40%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Flat in White city	£43,982	£182	66%	2	1	1	£0	❌	❌	❌	N / N	⭐️ 0 (0)
Notting Hill 2bd- parking, kids	£42,893	£217	54%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 bed in London's downtown exclusive neighborhood	£64,964	£204	87%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern 2-bedroom flat - Portobello Road	£86,691	£245	95%	2	1	2	£128	❌	❌	❌	Y / Y	⭐️ 3.9 (13)

Return Metrics

14.15% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£19,107	£38,215	£57,323	£76,431	£95,539	£191,079	£573,237
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£452,000	£452,000	£452,000	£452,000	£452,000	£452,000	£452,000
Down Payment	£113,000	£113,000	£113,000	£113,000	£113,000	£113,000	£113,000
Property Appreciation	£16,950	£34,408	£52,390	£70,912	£89,989	£194,312	£806,403
Total Return	£601,057	£637,624	£674,714	£712,344	£750,529	£950,391	£1,944,640

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.15%

Cap Rate

10.12%

Return on Investment

30.81%

68 Eynham Rd England, W12 0HA

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

£19,107

Annual Profit

10.1%

Cap Rate

14.2%

Cash on Cash

£78,552

Annual Revenue

BNBCalc predicts this property will get $231 per night with 70% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£58,678

Avg annual revenue

70%

Avg occupancy rate

£231

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

£50k

£75k

£105k

£19,108

Profit

Revenue

£78,552

Operating Expenses

£21,331

Operating Income

£57,221

Mortgage & Taxes

£38,113

Profit (Cash Flow)

£19,108

£135,030

Cash Investment

Down Payment

£113,000

Renos & Furnishing

£5,080

Closing Costs

£16,950

Total

£135,030

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.15%

Cap Rate

10.12%

Return on Investment

30.81%