BNBCalc Short Term Rental Rental Arbitrage Analysis 79 Pershore St, , England, B5 4RW

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$52,873

Profit (Cash Flow)

$12,027

Cash on Cash Return

276.5%

Annual Revenue

$52,873

AirDNA projects $126/night at 67% occupancy ($30,833). Airbtics projects $141/night at 64% occupancy ($32,959). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 94% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,482	$34,248	$44,730	$59,410
Occupancy	55%	67%	77%	85%
Nightly Rate	$114	$136	$154	$185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Modern Luxury City Centre Apartment	$50,342	$175	77%	1	1	1	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Penthouse City View	$30,501	$91	87%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (230)
New* Luxury 1KingBed Apartment-City Centre - patio	$28,312	$107	64%	1	1	1	$116	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Modern, Luxury, City Centre, City View Apartments	$43,469	$149	78%	1	1	1	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Penthouse City View	$33,409	$113	78%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (561)
Luxury, Spacious, Modern, 1 Bed, City Apartment.	$48,115	$168	77%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Arcadian Apartments	$19,610	$94	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Lovely City Centre Studio Apartment by City View	$37,173	$136	72%	1	1.5	1	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Spacious One-bed flat with workspace +Free Parking	$33,854	$143	62%	1	1	1	$36	❌	❌	❌	Y / Y	⭐️ 5 (90)
Modern Apartment, by City View Apartments	$51,596	$171	81%	1	1	1	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Arcadian D- Birmingham City Centre Apartment	$35,362	$116	81%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Chinatown City Central Latitude 1-Bedroom stay	$27,342	$134	55%	1	1	1	$13	❌	❌	❌	Y / N	⭐️ 5 (25)
Chinatown Birmingham Apartments in City Centre	$36,091	$133	71%	1	1.5	1	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
One Bedroom Apartment with Balcony	$44,432	$173	68%	1	2	1	$38	❌	❌	❌	Y / Y	⭐️ 4.3 (22)
SKYLINE CITY CENTER APARTMENT	$47,407	$245	52%	1	1.5	1	$31	❌	❌	❌	Y / Y	⭐️ 5 (3)
Funky Arcadian Centre Apartment By Azura Nights	$42,319	$146	74%	1	1	1	$62	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Amazing 1Bed Apartment - Chinatown	$37,968	$182	57%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Modern & Stylish Birmingham City Centre Apartment	$25,837	$81	85%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (193)
Modern Arcadian Centre Apartment By Azura Nights	$33,800	$141	60%	1	1	1	$62	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Arcadian apt for 3. City view. Free Parking	$31,095	$144	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Stylish Apartment in Birmingham City Centre	$29,045	$128	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Celaka Birmingham City Centre	$46,789	$136	94%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Vibrant 1 Bedroom Cosy Apartment - City Centre	$32,849	$102	86%	1	1	1	$36	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Romantic & luxury apartment in B'ham City Centre	$34,128	$122	74%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (31)
Arcadian C-City Centre Apartment	$32,743	$126	71%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Central 1 BR apartment in Birmingham	$39,892	$136	77%	1	1	2	$151	❌	❌	❌	Y / Y	⭐️ 4 (10)
Modern City Nest With Parking	$19,593	$148	35%	1	1	1	$52	❌	❌	✅	Y / Y	⭐️ 5 (1)
Arcadian Centre - Sienna One Bed - Sofa Bed - Balc	$30,040	$183	43%	1	1	1	$44	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Brand New Arcadian Centre One Bedroom - Balcony -	$16,426	$88	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Birmingham City flat Free parking\|Christmas market	$24,639	$132	51%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Super 1 Bedroom Apartment in the city centre	$56,684	$203	75%	1	1	2	$152	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
Central 1 Bed Apartment near Birmingham Bullring	$34,059	$99	94%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Cosy Arcadian city centre apartment- Free parking	$30,744	$150	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Smart TV \| Parking \| Cozy	$37,416	$142	69%	1	1	1	$51	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Your Chic Arcadian Getaway in Central Birmingham	$22,957	$112	56%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Host & Stay \| Southside Apartment	$15,574	$115	37%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 3.5 (6)
Amazing 1 bedroom apartment prime location in city	$45,559	$237	52%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury City Center Apartment with FREE Parking	$32,278	$126	67%	1	1	1	$76	❌	❌	❌	Y / Y	⭐️ 4.3 (3)

Return Metrics

276.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,027	$24,054	$36,081	$48,109	$60,136	$120,272	$360,818
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	$12,027	$24,054	$36,081	$48,109	$60,136	$120,272	$360,818

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

276.48%

Payback Period Days

132

Return on Investment

276.48%

79 Pershore St England, B5 4RW

1 bed • 1 bath • 2 guests

Monthly Rent

$52,873

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 67% occupancy.Projected nightly rate is $141/night at 64% occupancy.

Occupancy Rate

Top 3% 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.

$33,804

Avg annual revenue

64%

Avg occupancy rate

$141

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

$25k

$40k

$60k

$12,027

Profit

Revenue

$52,873

Operating Expenses

$18,873

Operating Income

$33,999

Net Effective Rent

$21,972

Profit (Cash Flow)

$12,027

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

276.48%

Payback Period Days

132