BNBCalc Short Term Rental Rental Arbitrage Analysis Bath Rd, , England, TW5 9UH

7 bed • 4 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£162,133

Profit (Cash Flow)

£131,253

Cash on Cash Return

951.2%

Annual Revenue

£162,133

AirDNA projects £448/night at 64% occupancy ($104,643). Airbtics projects £515/night at 57% occupancy ($107,143). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 76% occupancy rate, £584 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£40,695	£80,023	£164,115	£231,597
Occupancy	35%	55%	76%	88%
Nightly Rate	£315	£393	£584	£712

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A lovely Hillingdon holiday home	£58,924	£310	52%	6	3	1	£0	❌	❌	❌	Y / N	⭐️ 4.8 (34)
Lee's House - 6 Bedrooms + 5 Bathrooms + Parking.	£93,978	£383	66%	6	5	1	£87	❌	❌	✅	Y / Y	⭐️ 4 (59)
Luxury 6 Double Bedroom London Town house	£255,445	£784	88%	6	3	2	£164	❌	❌	✅	Y / Y	⭐️ 5 (117)
Attractive, 8+bed stay with pool & mature garden	£249,166	£939	72%	8	6	3	£206	✅	✅	✅	Y / Y	⭐️ 4.8 (68)
Heathrow, Windsor, Langley House, parking, wi-fi	£61,517	£360	45%	6	6	2	£206	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
6 Bed House \| Acton \| Pool Table \| Free Parking	£233,273	£659	94%	6	3	2	£243	✅	❌	❌	Y / Y	⭐️ 5 (10)
6 bedroom contemporary home	£99,814	£316	86%	6	2	3	£252	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
E2M Stays Beautiful 6Bed Spacious House	£43,323	£338	35%	6	3	3	£0	❌	❌	❌	Y / Y	⭐️ 3.1 (5)
Attractive, 7+bed stay with pool & mature garden	£180,282	£676	72%	7	4	3	£205	✅	✅	✅	Y / Y	⭐️ 4.8 (14)
6 bedroom house newly furnished	£100,474	£422	65%	6	2	4	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
High Spec Large 6 Bedroom House	£97,758	£320	82%	6	4	1	£103	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Designer Home Wembley +Free Park	£84,746	£404	56%	6	4	1	£155	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Chaucer Avenue 6 Bedroom + 3 Bathroom with Parking	£78,334	£214	100%	6	3	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
The Great Western House	£30,030	£243	32%	6	3	2	£136	❌	❌	✅	Y / Y	⭐️ 4 (28)
Greatwest House London	£30,497	£245	34%	6	5	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (8)
Beautiful Hampton Court Home+Garden+ ParkingLondon	£150,631	£705	58%	6	5	5	£328	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beautiful Edwardian family house in London	£189,589	£627	82%	6	3	2	£51	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cosy flats closer to Heathrow	£47,928	£374	35%	6	9	1	£0	❌	❌	❌	N / N	⭐️ 0 (0)
Large home Next London Transport	£75,319	£307	67%	6	3	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Colnbrook House - 6 bedrooms+ 4 baths newly built.	£55,504	£292	52%	6	5	3	£0	❌	❌	✅	Y / Y	⭐️ 3.7 (18)
Modern Great West 6 Bed Large House	£125,106	£518	66%	6	3	5	£154	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern spacious 6 bedroom house with large garden	£125,179	£359	94%	6	3	5	£189	❌	❌	❌	Y / Y	⭐️ 5 (1)
Heathcote House (6 bed, Richmond)	£65,696	£417	43%	6	4	2	£135	❌	✅	❌	Y / Y	⭐️ 5 (7)
6 Bd House\| Garden\| Pool Table and Parking\| London	£139,401	£405	94%	6	3	2	£0	✅	❌	✅	Y / Y	⭐️ 4.9 (18)
Stylish Wembley Gem - Parking -Sleeps 14	£84,358	£419	55%	6	3	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Phirose Entire House	£42,632	£238	49%	6	5	2	£0	❌	❌	❌	N / N	⭐️ 0 (0)
Beautiful Wembley Gem - Parking -Sleeps 14	£50,207	£259	47%	6	3	1	£205	❌	❌	❌	Y / Y	⭐️ 3 (1)
Modern House in London	£44,399	£270	45%	6	3	1	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Stunning Wembley Gem - Parking -Sleeps 14	£74,390	£261	78%	6	3	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Gorgeous 6-Bedroom Mansion	£75,759	£591	35%	6	6	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Stylish Wembley Gem - Parking -Sleeps 14	£140,400	£492	78%	6	3	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury W. London 6 bedroom + heated swimming pool!	£191,325	£680	76%	6	4	2	£514	✅	✅	✅	Y / Y	⭐️ 4.7 (79)
WEMBLEY SPACIOUS/STYLISH 6-BEDROOM HOUSE+FREE PARK	£69,090	£356	53%	6	4	1	£154	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Cheerful 6-bedroom home in Wembley & free parking	£93,267	£345	71%	6	4	1	£154	❌	❌	✅	Y / Y	⭐️ 4.5 (43)

Return Metrics

951.2% 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)	£131,252	£262,505	£393,758	£525,011	£656,264	£1,312,529	£3,937,589
Revenue Appreciation	£1,621	£3,258	£4,912	£6,583	£8,270	£16,962	£56,397
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	£132,874	£265,764	£398,671	£531,595	£664,535	£1,329,492	£3,993,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

951.2%

Payback Period Days

Return on Investment

951.2%

Bath Rd England, TW5 9UH

7 bed • 4 bath • 1 guests

Monthly Rent

£162,133

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects £448/night at 64% occupancy ($104,643.56). Airbtics projects £515/night at 57% occupancy ($107,143).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£99,443

Avg annual revenue

57%

Avg occupancy rate

£515

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

£100k

£175k

£255k

£131,253

Profit

Revenue

£162,133

Operating Expenses

£30,880

Operating Income

£131,253

Net Effective Rent

£0

Profit (Cash Flow)

£131,253

£13,969

Cash Investment

Renos & Furnishing

£13,887

Setup Costs

£82

Total

£13,969

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

951.2%

Payback Period Days