BNBCalc Short Term Rental Cohost Analysis 69 Woodside, , England, SW19 7AF

1 bed • 1 bath • 5 guests • £0

BNB

Calc

Owner income

£19,925

Per year

This Airbnb could earn an additional

£2,372

Per month vs a Long-Term Rental

Annual Revenue range

£28,228 - £54,629

Annual Revenue

£28,464

AirDNA projects £121/night at 65% occupancy ($28,655). Airbtics projects £124/night at 63% occupancy ($28,463). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, £124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,738	£28,228	£38,022	£54,629
Occupancy	51%	65%	74%	90%
Nightly Rate	£94	£117	£138	£163

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Wimbledon Flat, 1 min from station	£32,353	£163	54%	1	1	2	£28	❌	❌	❌	Y / N	⭐️ 5 (10)
Charming Wimbledon apartment with roof terrace	£31,890	£223	39%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lovely apartment in Wimbledon	£31,020	£89	95%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (75)
Stunning garden flat in the heart of Wimbledon	£29,336	£116	66%	1	1	1	£52	❌	❌	✅	Y / Y	⭐️ 5 (30)
Amazing Penthouse in Wimbledon	£40,305	£154	69%	1	1.5	3	£142	❌	❌	❌	Y / Y	⭐️ 5 (13)
Stylish One Bedroom Flat - Central London	£29,588	£84	94%	1	1	1	£32	❌	❌	❌	Y / Y	⭐️ 5 (27)
Garden Summerhouse w/ Parking	£25,485	£97	72%	1	1	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (101)
Lovely and spacious Wimbledon Flat	£29,963	£137	59%	1	2	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (26)
Lovely One Bedroom Apartment - London	£27,905	£86	87%	1	1	1	£32	❌	❌	❌	Y / Y	⭐️ 5 (14)
Wimbledon Studio Flat Ideal for a Cosy Getaway!	£27,856	£94	79%	1	1	1	£14	❌	❌	❌	Y / Y	⭐️ 5 (153)
Wimbledon Whispers: Charming 1-Bedroom Haven	£29,529	£130	61%	1	1	2	£94	❌	❌	✅	Y / Y	⭐️ 5 (40)
Central Wimbledon One Bed Flat	£27,931	£148	51%	1	1	2	£10	❌	❌	✅	Y / N	⭐️ 0 (2)
Wimbledon apartment a fantastic 1 Bed free parking	£34,377	£121	75%	1	1	3	£103	❌	❌	❌	Y / Y	⭐️ 4 (4)
Lovely 1 Bed Flat in Wimbledon	£18,777	£118	41%	1	1	1	£28	❌	❌	❌	Y / N	⭐️ 4 (16)
Private 1 bed flat in Wimbledon	£31,538	£129	65%	1	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Stunning Interior-Designed Flat in Wimbledon	£35,640	£230	42%	1	1.5	2	£72	❌	❌	✅	Y / Y	⭐️ 5 (38)
Bright, one bedroom apartment in Wimbledon	£15,846	£79	55%	1	1	7	£19	❌	❌	❌	Y / Y	⭐️ 5 (22)
Wimbledon studio 350 m from Tennis	£23,893	£135	46%	1	1	3	£38	✅	❌	❌	Y / Y	⭐️ 5 (66)
Little Wedge Studio	£23,122	£89	69%	1	1	1	£30	❌	❌	❌	Y / Y	⭐️ 5 (59)
Loft Studio Flat	£16,946	£100	45%	1	1	2	£19	❌	❌	❌	Y / Y	⭐️ 4 (4)
Modern 1 Bedroom Maisonette in Wimbledon	£33,339	£101	90%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stunning 1 Bedroom Flat - Wimbledon Tennis	£27,635	£82	90%	1	1	1	£30	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
luxury studio flat	£13,138	£100	36%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
1st floor bright, airy studio, private entrance	£19,891	£105	51%	1	1	2	£28	❌	❌	❌	Y / Y	⭐️ 5 (122)
Modern & Peaceful 1-Bed Apartment in the Heart of	£31,533	£166	52%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Charming Victorian flat in green Wimbledon	£23,960	£88	74%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 4.4 (36)
1 bed Home from home apartments SW19	£31,532	£130	65%	1	1	2	£46	❌	❌	❌	Y / Y	⭐️ 5 (17)
Wimbledon luxury flat great for tennis & London	£23,478	£87	72%	1	1	4	£23	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Light & modern apartment, perfect for tennis.	£25,683	£97	72%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern 1-2 Bed Flat With Private Garden!	£41,098	£124	89%	1	1	2	£37	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Lovely Studio Flat in Wimbledon	£28,789	£90	86%	1	1	5	£43	❌	❌	❌	Y / Y	⭐️ 5 (4)
One bedroom apartment in central Wimbledon - SW19	£33,365	£142	64%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Wimbledon Village garden flat	£37,611	£157	65%	1	1	1	£65	❌	❌	❌	Y / Y	⭐️ 0 (2)
Stylish Apartment in Wimbledon	£40,033	£114	95%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 5 (8)
Great 1 Bed Flat Top Location 3min walk to station	£33,051	£128	70%	1	1.5	7	£85	❌	✅	❌	Y / Y	⭐️ 5 (51)
Slick London apartment in central Wimbledon	£15,663	£106	40%	1	1.5	5	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
One bedroom serviced apartment in Wimbledon	£30,938	£154	55%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
1 bedroom apartment in Wimbledon	£22,796	£93	67%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)

69 Woodside England, SW19 7AF

1 bed • 1 bath • 5 guests

£28,464

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £121/night at 65% occupancy.Projected nightly rate is £124/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£27,636

Avg annual revenue

63%

Avg occupancy rate

£124

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

£20k

£30k

£40k

£5,693

Profit

Revenue

£28,464

Cleaning

£4,196

Cohost commission

£5,693

Owner payout

£19,925

£0

Cash Investment

Renos & Furnishing

£0

Total

£0