90 Saltram Cres A England, W9 3JX
1 bed • 1 bath • 4 guests
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.
Top 53% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£10k
£30k
£50k
£65k
Sign up to see the data on 40 all comparables
£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
3%
Revenue Appreciation
0%
Cash on Cash Return
2.35%
Cap Rate
3.42%