BNBCalc Short Term Rental Investment Analysis 90 Saltram Cres, , England, W9 3JX

1 bed • 1 bath • 4 guests • £450,000

BNB

Calc

Annual Revenue

£29,580

Profit (Cash Flow)

£10,968

Cap Rate

3.4%

Annual Revenue

£29,580

AirDNA projects £87/night at 76% occupancy ($24,272). Airbtics projects £103/night at 79% occupancy ($29,580). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, £103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£19,840	£25,181	£43,177	£54,494
Occupancy	74%	79%	90%	98%
Nightly Rate	£72	£86	£130	£150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 BDR Flat- Super Transport Links to City Center	£30,107	£84	98%	1	1	3	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Nice Studio flat in Queens park	£23,315	£83	74%	1	1	2	£71	❌	❌	❌	N / N	⭐️ 4.2 (24)
Cosy Apartment in Queens Park	£38,746	£126	82%	1	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Basic studio flat in Queens park	£25,015	£69	98%	1	1	2	£67	❌	❌	❌	N / N	⭐️ 4.5 (21)
Studio Apartment Ensuite	£34,114	£124	74%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 3.5 (24)
Calm+serene luxe 1 bed apartment in Queens Park	£54,993	£150	99%	1	1	5	£57	❌	❌	❌	Y / Y	⭐️ 5 (60)
Tiny and super cosy studio queens park W9	£20,234	£66	81%	1	1	2	£57	❌	❌	❌	N / N	⭐️ 4.5 (35)
Queens park home away from home	£24,883	£69	96%	1	1	2	£67	❌	❌	❌	N / N	⭐️ 4 (29)
Simple Studio flat Queens park x	£19,468	£68	74%	1	1	2	£71	❌	❌	❌	N / N	⭐️ 4.5 (18)
basic studio flat in Queens park W9	£19,333	£65	79%	1	1	2	£66	❌	❌	❌	N / N	⭐️ 4.5 (31)
One Bed Ground Floor Apartment In Central London	£29,157	£105	74%	1	1	1	£81	❌	❌	❌	Y / Y	⭐️ 0 (2)
Basic double Lovely studio flat	£20,603	£69	80%	1	1	2	£63	❌	❌	❌	N / N	⭐️ 4 (37)
The Loft Queens Park	£49,555	£173	78%	1	1	2	£14	❌	❌	❌	Y / Y	⭐️ 5 (10)
A fantastic one double bedroom flat	£36,328	£121	81%	1	1	3	£47	❌	❌	❌	Y / Y	⭐️ 5 (13)
Standard Studio Ensuite with Shower	£22,268	£85	70%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 3.4 (6)
Bright and Airy 1BR Unit near Queen's Park	£25,647	£94	73%	1	1	3	£85	❌	❌	❌	Y / Y	⭐️ 3 (3)
Queen’s Park cozy stay	£30,279	£81	100%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Cozy Malvern Road Studio Retreat	£20,162	£87	63%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 0 (1)
Garden Flat-Great Transport Link to Central London	£22,013	£76	79%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Nice basic studio in Queens park	£22,067	£76	77%	1	1	2	£67	❌	❌	❌	Y / N	⭐️ 4.6 (23)
Cosy studio flat in Queens park	£24,042	£72	89%	1	1	2	£62	❌	❌	❌	N / N	⭐️ 4.4 (43)
Small Lovely Queens park Studio	£25,535	£73	94%	1	1	2	£60	❌	❌	❌	N / N	⭐️ 4.5 (12)
Flat in Queens Park	£43,800	£148	81%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Simple studio flat Queens park	£22,427	£67	89%	1	1	2	£67	❌	❌	❌	N / N	⭐️ 4.5 (15)
Nice cute simple London Base	£24,631	£72	93%	1	1	2	£0	❌	❌	❌	N / N	⭐️ 4.5 (10)
Deluxe Studio Ensuite with Shower	£38,316	£142	73%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Entire garden flat, spacious & beautiful	£33,408	£124	73%	1	1	3	£38	❌	❌	❌	Y / Y	⭐️ 5 (29)
One Bedroom Ground Floor Flat In Central London	£34,007	£117	78%	1	1	1	£81	❌	❌	❌	Y / N	⭐️ 0 (1)
Modern Studio Central London	£29,621	£92	88%	1	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Basic Studio flat Queens park	£18,981	£65	80%	1	1	2	£0	❌	❌	❌	N / N	⭐️ 4 (14)
Lovely and Decorative Studio.	£21,726	£79	75%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 5 (14)
simple studio flat London	£17,216	£60	78%	1	1	2	£0	❌	❌	❌	N / N	⭐️ 4 (10)
Comfy Apartment in Queen's Park	£51,227	£159	88%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Maida Vale W9 Bright&Cozy Stay!	£53,913	£157	93%	1	1	30	£57	❌	❌	❌	Y / Y	⭐️ 5 (7)
Basic studio flat Queens park	£12,567	£78	43%	1	1	2	£72	❌	❌	❌	N / N	⭐️ 3.8 (4)
Studio Ensuite with Shower	£50,168	£147	93%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 2.6 (3)
Oversized, light, and airy 1 bedroom penthouse	£33,371	£142	64%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Extra clean large 1bed in leafy Maida Vale	£66,060	£182	98%	1	1	3	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
A charming one double bedroom flat	£31,735	£120	71%	1	1	3	£48	❌	❌	❌	Y / Y	⭐️ 4.8 (13)

Return Metrics

2.35% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£10,968	£21,936	£32,904	£43,872	£54,840	£109,680	£329,041
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£0	£0	£0	£0	£0	£0	£0
Down Payment	£450,000	£450,000	£450,000	£450,000	£450,000	£450,000	£450,000
Property Appreciation	£13,500	£27,405	£41,727	£56,478	£71,673	£154,762	£642,268
Total Return	£NaN	£NaN	£NaN	£NaN	£NaN	£NaN	£NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.35%

Cap Rate

3.42%

Return on Investment

5.24%

90 Saltram Cres A England, W9 3JX

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

£10,968

Annual Profit

3.4%

Cap Rate

2.4%

Cash on Cash

£29,580

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £87/night at 76% occupancy.Projected nightly rate is £103/night at 79% occupancy.

Occupancy Rate

Top 53% 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.

£30,352

Avg annual revenue

79%

Avg occupancy rate

£102

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

£30k

£50k

£65k

£10,968

Profit

Revenue

£29,580

Operating Expenses

£14,157

Operating Income

£15,423

Mortgage & Taxes

£4,455

Profit (Cash Flow)

£10,968

£453,204

Cash Investment

Down Payment

£450,000

Renos & Furnishing

£3,204

Total

£453,204

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.35%

Cap Rate

3.42%

Return on Investment

5.24%