BNBCalc Short Term Rental Rental Arbitrage Analysis 9 Barrowden Rd, Ketton, England, PE9 3RJ

3 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$53,910

Profit (Cash Flow)

$10,902

Cash on Cash Return

130.6%

Annual Revenue

$53,910

AirDNA projects $248/night at 55% occupancy ($49,819). Airbtics projects $246/night at 60% occupancy ($53,910). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,294	$54,563	$74,109	$106,032
Occupancy	48%	59%	70%	83%
Nightly Rate	$186	$248	$282	$341

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rutland churchyard stone cottage next to the pub	$52,515	$282	50%	3	1	2	$113	❌	❌	✅	Y / Y	⭐️ 5 (114)
Rutland Cottage nr village pub & church	$29,591	$234	34%	3	1	2	$157	❌	❌	✅	Y / Y	⭐️ 5 (71)
Country home in Ketton	$39,792	$151	72%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Delightful spacious home in beautiful Stamford	$142,722	$384	100%	3	2.5	5	$63	❌	❌	✅	Y / Y	⭐️ 5 (7)
Central Stamford Townhouse With Parking	$42,790	$193	58%	3	2	2	$94	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Stylish Stamford living	$83,027	$349	65%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (92)
Cuckoo Barn Lodge	$52,364	$251	57%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 5 (25)
Meadow View House with private bathroom	$50,216	$245	56%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Park Gate Town House	$54,671	$216	68%	3	1	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (65)
Beautiful Stamford Victorian Home	$51,571	$247	53%	3	1	2	$201	❌	❌	✅	Y / Y	⭐️ 5 (28)
Beautiful 3-bed chalet bungalow for 6-8 guests	$45,352	$179	68%	3	3	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (69)
Elegant 3 bedroom Townhouse close to Burghley	$53,851	$322	44%	3	1.5	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (50)
Central with parking - Stylish House in Stamford	$83,270	$249	90%	3	1.5	3	$94	❌	❌	❌	Y / Y	⭐️ 5 (26)
Luxury boutique 3 bedroom central loft apartment	$58,641	$264	59%	3	2	2	$176	❌	❌	✅	Y / Y	⭐️ 5 (32)
Unique landmark Eco house in Stamford	$34,529	$134	67%	3	2	2	$107	❌	❌	❌	Y / Y	⭐️ 4.8 (230)
Conveniently Located Idyllic Cottage	$51,266	$161	87%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Fallow Cottage - 3 bedroom, Stamford centre	$59,206	$240	67%	3	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.5 (28)
Charming Victorian terrace in central Stamford	$43,950	$183	65%	3	1.5	2	$63	❌	❌	✅	Y / Y	⭐️ 5 (39)
Stunning spacious 3 bedroom central apartment	$69,256	$284	65%	3	2.5	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cosy yet spacious cottage in the heart of Rutland	$47,135	$180	70%	3	2	2	$63	❌	❌	✅	Y / Y	⭐️ 5 (108)
Medieval character home in central Stamford	$55,126	$375	40%	3	2	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (48)
Lambert Cottage in the Heart of Stamford	$54,882	$209	71%	3	2	3	$37	❌	❌	❌	Y / Y	⭐️ 5 (13)
Telegraph and Post Office cottage, Hambleton	$59,665	$247	66%	3	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (90)
5* Gold Beautiful Thatched Chocolate Box Cottage	$49,344	$321	42%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
The sheep loft	$70,391	$314	59%	3	2	1	$88	❌	❌	❌	Y / Y	⭐️ 5 (2)
Very Central - No 6 Stamford-Boutique Townhouse	$51,519	$323	40%	3	2	2	$176	❌	❌	✅	Y / Y	⭐️ 5 (15)
Centrally Located Townhouse.3 ensuite bedrooms.	$83,038	$270	83%	3	3.5	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (87)
Teal - Exton Park - Lantern and Larks	$44,623	$254	48%	3	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (1)
Quiet Lane Retreat: The Bee Cottage Rutland	$70,419	$260	74%	3	1.5	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (125)
Superb stamford home near to town centre!	$30,963	$188	45%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Large 17th Century cottage	$43,818	$164	73%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Elderflower Cottage	$27,351	$141	53%	3	2	5	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Stunning Grade II listed thatched cottage	$113,614	$374	83%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Manor Barn - The Modern Cottage	$42,662	$248	47%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
New - Three bedroom house	$46,540	$166	74%	3	2.5	2	$101	❌	❌	✅	Y / Y	⭐️ 5 (9)
Stunning townhouse overlooking the river	$39,878	$252	39%	3	2	2	$252	❌	❌	✅	Y / Y	⭐️ 5 (44)
Warm Cosy Holiday Cottage	$69,891	$341	56%	3	4	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Cygnet - Exton Park - Lantern and Larks	$45,677	$260	48%	3	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Tivoli Cottage	$53,005	$252	57%	3	2	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (182)

Return Metrics

130.55% 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)	$10,901	$21,803	$32,705	$43,606	$54,508	$109,017	$327,051
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	$10,901	$21,803	$32,705	$43,606	$54,508	$109,017	$327,051

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.55%

Payback Period Days

279

Return on Investment

130.55%

9 Barrowden Rd Ketton, England, PE9 3RJ

3 bed • 1 bath • 1 guests

Monthly Rent

$53,910

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 55% occupancy.Projected nightly rate is $246/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$55,383

Avg annual revenue

60%

Avg occupancy rate

$246

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

$60k

$100k

$145k

$10,902

Profit

Revenue

$53,910

Operating Expenses

$19,008

Operating Income

$34,902

Net Effective Rent

$24,000

Profit (Cash Flow)

$10,902

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.55%

Payback Period Days

279