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 Rental Arbitrage Analysis Agar Grove, London, UK

2 bed • 2 bath • 5 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£86,177

Profit (Cash Flow)

£21,220

Cash on Cash Return

399.6%

Annual Revenue

£86,177

AirDNA projects £237/night at 76% occupancy ($65,878). Airbtics projects £222/night at 80% occupancy ($64,879). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 94% occupancy rate, £251 rate per night.

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

Percentiles25%50%75%90%
Revenue£43,688£65,956£87,401£111,777
Occupancy67%84%94%98%
Nightly Rate£177£212£251£308

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
Ex Design Studio - 2 Bed 2 Bath w/parking - Camden

No image available

£61,022
£171
95%
222£76❌❌✅Y / Y⭐️ 5 (156)
Entire Apartment in Central London

No image available

£53,316
£147
97%
211£40❌❌❌Y / Y⭐️ 5 (44)
Ideal 2 bedroom apartment in Camden Town

No image available

£81,129
£235
94%
212£51❌❌❌Y / Y⭐️ 4.5 (18)
Stunning 2-bedroom top-floor duplex with balcony

No image available

£114,678
£306
100%
215£91❌❌❌Y / Y⭐️ 4.5 (88)
Lovely Central London Flat

No image available

£67,209
£184
98%
212£40❌❌❌Y / Y⭐️ 5 (61)
Big and Cozy Family Home near Kings Cross | Camden

No image available

£51,465
£155
90%
211£56❌❌✅Y / Y⭐️ 5 (21)
Spacious Family Home Near Kings Cross & Camden

No image available

£63,432
£194
89%
211£56❌❌✅Y / Y⭐️ 4.7 (44)
Spacious Comfy 2BR flat

No image available

£90,921
£261
94%
214£103❌✅❌Y / Y⭐️ 4.5 (76)
A beautiful little flat in Camden

No image available

£37,503
£101
99%
21.510£26❌❌❌Y / Y⭐️ 4.5 (139)
Beautiful Designer Flat in North Central London

No image available

£71,399
£228
85%
222£60❌❌❌Y / Y⭐️ 4.5 (20)
Camden Town - Stylish & Comfortable - 2 Bedrooms

No image available

£104,163
£425
67%
211£0❌❌❌Y / Y⭐️ 4.5 (40)
Camden Town one bed flat close to center 1 to 4

No image available

£34,891
£152
61%
213£101❌❌✅Y / Y⭐️ 5 (58)
Quirky, spacious boutique Camden garden flat.

No image available

£64,811
£257
69%
211£0❌❌❌Y / Y⭐️ 5 (135)
Lovely 2 bedroom apartment near King's Cross.

No image available

£84,403
£400
57%
227£51❌❌❌N / Y⭐️ 3.5 (17)
Superb 2 bed apartment near Camden Town FREE WIFI

No image available

£61,115
£237
69%
217£56❌❌❌Y / Y⭐️ 4.8 (12)
Stylish 2 Bedroom Flat

No image available

£86,921
£330
72%
212£0❌❌❌Y / Y⭐️ 5 (2)
King’s Cross modern 2 bedroom

No image available

£69,248
£249
74%
2245£138❌❌❌Y / Y⭐️ 4.2 (11)
2-Bedroom / 2-Bath / 15 min. Camden Town

No image available

£71,236
£214
90%
221£40❌❌❌Y / Y⭐️ 5 (28)
Stunning flat in heart of Camden

No image available

£67,706
£221
83%
213£41❌❌❌Y / Y⭐️ 5 (17)
Julian Residence ~ Camden Road

No image available

£45,136
£179
67%
225£253❌❌❌Y / Y⭐️ 4 (14)
Camden 2bd flat at Rousden Street

No image available

£47,069
£156
82%
212£51❌❌❌Y / Y⭐️ 5 (26)
The Camden Flat

No image available

£63,583
£274
63%
2214£102❌❌❌Y / Y⭐️ 4.9 (10)
Chic Modern Apartment | Coal Drops Yard

No image available

£120,809
£371
89%
223£0❌❌❌Y / Y⭐️ 5 (5)
Lovely & Bright Flat in Camden

No image available

£68,954
£191
98%
213£46❌❌❌Y / Y⭐️ 4.6 (25)
Perfect 2 bedroom apartment in Camden Town

No image available

£69,636
£205
92%
212£40❌❌❌Y / Y⭐️ 3.9 (13)
Elegant & Stylish 2BD/2BA Flat near King's Cross

No image available

£50,461
£168
82%
221£0❌❌✅Y / Y⭐️ 4.5 (24)
Perfectly Situated Camden Luxury Duplex Apartment

No image available

£50,023
£211
62%
213£152❌❌❌Y / Y⭐️ 4.5 (84)
2 Bed Mews House - Camden Town

No image available

£71,815
£205
95%
212£132❌❌❌Y / Y⭐️ 5 (9)
Bright Apartment in Camden

No image available

£54,251
£221
67%
212£0❌❌✅Y / N⭐️ 5 (7)
The Camden Hideout - Modish and Bright 2BDR Flat

No image available

£50,106
£150
91%
213£0❌❌❌Y / Y⭐️ 3.5 (3)
Chic 2-Bedroom Haven at Rousden Street

No image available

£57,700
£200
73%
215£152❌❌❌Y / Y⭐️ 4.5 (6)
Wonderful Two-Bed in Quiet Area near Camden Sq

No image available

£55,761
£233
63%
213£110❌❌❌Y / N⭐️ 4.5 (71)
Lovely flat in Vibrant Camden

No image available

£63,170
£172
99%
213£46❌❌❌Y / Y⭐️ 4.5 (32)
Amazing 2 bedroom apartment in Central London

No image available

£63,388
£188
92%
213£0❌❌❌Y / Y⭐️ 0 (0)
2 Bed House near Kings Cross St Pancras

No image available

£92,450
£258
96%
223£132❌❌❌Y / Y⭐️ 5 (6)
Stunning Camden House/ Private Terrace & Parking

No image available

£57,204
£220
68%
231£142❌❌❌Y / Y⭐️ 4.3 (11)
Luxurious Family Home in London

No image available

£46,746
£237
54%
211£0❌❌❌Y / N⭐️ 0 (2)
Two Bedroom House in Camden

No image available

£89,646
£269
89%
214£142❌❌❌Y / Y⭐️ 4.5 (20)
Top floor Camden apartment

No image available

£53,027
£210
69%
212£0❌❌❌Y / Y⭐️ 5 (22)
2 bed camden long/short term

No image available

£26,604
£112
65%
215£0❌❌❌Y / Y⭐️ 4.5 (68)

Return Metrics

399.64% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£21,220£42,440£63,660£84,880£106,100£212,200£636,600
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£21,220£42,440£63,660£84,880£106,100£212,200£636,600

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

399.64%

Payback Period Days

91

Return on Investment

399.64%

property-location

Agar Grove England

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Tyan

£86,177

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £237/night at 76% occupancy.Projected nightly rate is £222/night at 80% occupancy.

Top 26% of comparables

Top 26% 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.

£65,852

Avg annual revenue

80%

Avg occupancy rate

£222

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

£25k

£55k

£90k

£120k

Sign up to see the data on 40 all comparables

£21,220

Profit

Revenue

£86,177

Operating Expenses

£20,857

Operating Income

£65,320

Net Effective Rent

£44,100

Profit (Cash Flow)

£21,220

£5,310

Cash Investment

Renos & Furnishing

£5,229

Setup Costs

£80

Total

£5,310

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

399.64%

Payback Period Days

91