BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue£19,840£25,181£43,177£54,494
Occupancy74%79%90%98%
Nightly Rate£72£86£130£150

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
113£47❌❌❌Y / Y⭐️ 4.5 (63)
Nice Studio flat in Queens park
£23,315
£83
74%
112£71❌❌❌N / N⭐️ 4.2 (24)
Cosy Apartment in Queens Park
£38,746
£126
82%
112£47❌❌❌Y / Y⭐️ 4.5 (21)
Basic studio flat in Queens park
£25,015
£69
98%
112£67❌❌❌N / N⭐️ 4.5 (21)
Studio Apartment Ensuite
£34,114
£124
74%
111£19❌❌❌N / Y⭐️ 3.5 (24)
Calm+serene luxe 1 bed apartment in Queens Park
£54,993
£150
99%
115£57❌❌❌Y / Y⭐️ 5 (60)
Tiny and super cosy studio queens park W9
£20,234
£66
81%
112£57❌❌❌N / N⭐️ 4.5 (35)
Queens park home away from home
£24,883
£69
96%
112£67❌❌❌N / N⭐️ 4 (29)
Simple Studio flat Queens park x
£19,468
£68
74%
112£71❌❌❌N / N⭐️ 4.5 (18)
basic studio flat in Queens park W9
£19,333
£65
79%
112£66❌❌❌N / N⭐️ 4.5 (31)
One Bed Ground Floor Apartment In Central London
£29,157
£105
74%
111£81❌❌❌Y / Y⭐️ 0 (2)
Basic double Lovely studio flat
£20,603
£69
80%
112£63❌❌❌N / N⭐️ 4 (37)
The Loft Queens Park
£49,555
£173
78%
112£14❌❌❌Y / Y⭐️ 5 (10)
A fantastic one double bedroom flat
£36,328
£121
81%
113£47❌❌❌Y / Y⭐️ 5 (13)
Standard Studio Ensuite with Shower
£22,268
£85
70%
111£19❌❌❌N / Y⭐️ 3.4 (6)
Bright and Airy 1BR Unit near Queen's Park
£25,647
£94
73%
113£85❌❌❌Y / Y⭐️ 3 (3)
Queen’s Park cozy stay
£30,279
£81
100%
111£19❌❌❌Y / Y⭐️ 4.5 (41)
Cozy Malvern Road Studio Retreat
£20,162
£87
63%
111£0❌❌❌N / Y⭐️ 0 (1)
Garden Flat-Great Transport Link to Central London
£22,013
£76
79%
113£0❌❌❌Y / Y⭐️ 4.5 (27)
Nice basic studio in Queens park
£22,067
£76
77%
112£67❌❌❌Y / N⭐️ 4.6 (23)
Cosy studio flat in Queens park
£24,042
£72
89%
112£62❌❌❌N / N⭐️ 4.4 (43)
Small Lovely Queens park Studio
£25,535
£73
94%
112£60❌❌❌N / N⭐️ 4.5 (12)
Flat in Queens Park
£43,800
£148
81%
112£0❌❌❌Y / Y⭐️ 5 (9)
Simple studio flat Queens park
£22,427
£67
89%
112£67❌❌❌N / N⭐️ 4.5 (15)
Nice cute simple London Base
£24,631
£72
93%
112£0❌❌❌N / N⭐️ 4.5 (10)
Deluxe Studio Ensuite with Shower
£38,316
£142
73%
111£19❌❌❌Y / Y⭐️ 4.2 (15)
Entire garden flat, spacious & beautiful
£33,408
£124
73%
113£38❌❌❌Y / Y⭐️ 5 (29)
One Bedroom Ground Floor Flat In Central London
£34,007
£117
78%
111£81❌❌❌Y / N⭐️ 0 (1)
Modern Studio Central London
£29,621
£92
88%
113£0❌❌✅Y / Y⭐️ 4.5 (15)
Basic Studio flat Queens park
£18,981
£65
80%
112£0❌❌❌N / N⭐️ 4 (14)
Lovely and Decorative Studio.
£21,726
£79
75%
111£0❌❌❌N / Y⭐️ 5 (14)
simple studio flat London
£17,216
£60
78%
112£0❌❌❌N / N⭐️ 4 (10)
Comfy Apartment in Queen's Park
£51,227
£159
88%
112£0❌❌❌Y / Y⭐️ 0 (2)
Maida Vale W9 Bright&Cozy Stay!
£53,913
£157
93%
1130£57❌❌❌Y / Y⭐️ 5 (7)
Basic studio flat Queens park
£12,567
£78
43%
112£72❌❌❌N / N⭐️ 3.8 (4)
Studio Ensuite with Shower
£50,168
£147
93%
111£19❌❌❌N / Y⭐️ 2.6 (3)
Oversized, light, and airy 1 bedroom penthouse
£33,371
£142
64%
113£0❌❌❌Y / Y⭐️ 4.8 (45)
Extra clean large 1bed in leafy Maida Vale
£66,060
£182
98%
113£51❌❌❌Y / Y⭐️ 4.8 (43)
A charming one double bedroom flat
£31,735
£120
71%
113£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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.35%

Cap Rate

3.42%

Return on Investment

5.24%

property-location

90 Saltram Cres A England, W9 3JX

1 bed • 1 bath • 4 guests

30

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


🏊‍♂️ 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

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%

Profit (Cummulative)

£10,968

£NaN

£3,204

£13,500

£0

Total Gain

£24,468

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service