BNBCalc Short Term Rental Rental Arbitrage Analysis Birmingham Road, Birmingham, UK

1 bed • 1 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£23,848

Profit (Cash Flow)

-£3,332

Cash on Cash Return

-95.0%

Annual Revenue

£23,848

AirDNA projects £61/night at 61% occupancy ($13,479). Airbtics projects £73/night at 60% occupancy ($16,087). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, £92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£10,089	£16,093	£24,341	£31,529
Occupancy	45%	64%	71%	86%
Nightly Rate	£61	£68	£92	£98

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Horseshoe Apartment	£8,504	£94	24%	1	2	2	£5	❌	❌	❌	Y / N	⭐️ 4.5 (7)
2 double bed, fast wifi, parking	£20,597	£88	64%	1	1	2	£0	❌	❌	✅	N / Y	⭐️ 5 (29)
Spacious 1 Bedroom Apartment with free parking	£15,984	£56	74%	1	1	1	£15	❌	❌	❌	N / Y	⭐️ 5 (102)
Guest House Bungalow	£14,086	£66	57%	1	1	1	£10	❌	❌	✅	Y / Y	⭐️ 4.5 (84)
1 Bedroom Apartment, with Wifi and Free parking	£12,472	£52	66%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 4.5 (4)
3 Bedroom Luxury Home with Free Drive Parking	£16,855	£99	44%	1	1	1	£42	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Modern Serviced Duplex Apartments by Repose	£17,016	£91	51%	1	1.5	1	£0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Perfect for couples, travel links & work	£12,106	£127	25%	1	2	1	£20	❌	❌	❌	Y / Y	⭐️ 5 (2)
Phoenix House Apartment/3	£16,344	£65	67%	1	1	2	£35	❌	❌	❌	Y / Y	⭐️ 4.6 (16)
Lovely Apartment 1BR - Parking - Netflix - M6	£20,901	£61	91%	1	1	2	£41	❌	❌	❌	Y / Y	⭐️ 5 (8)
One-Bedroom Apartment at Development House	£24,080	£90	71%	1	1	2	£31	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Spacious one bedroom flat.	£15,755	£65	65%	1	1	1	£10	❌	❌	❌	Y / N	⭐️ 5 (6)
Glamorous Studio -1 w/ Heating + Private Bathroom	£6,052	£23	70%	1	1	1	£10	❌	❌	❌	N / N	⭐️ 4.5 (49)
Private All in 1 Space	£8,769	£53	45%	1	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 4 (9)
Modern New Build Apartment	£20,204	£111	48%	1	1	2	£69	❌	❌	❌	Y / Y	⭐️ 4.4 (14)
Spacious Studio Flat -3 w/ Kitchen + Bathroom	£8,760	£35	65%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
One bedroom in Handsworth Birmingham with Sofa bed	£15,501	£64	66%	1	1	2	£15	❌	❌	❌	Y / N	⭐️ 5 (15)
Phoenix House Apartment/4	£13,220	£71	49%	1	1	2	£35	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Modern Studio -2 w/ Heating + Private Bathroom	£13,106	£40	89%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 4.3 (41)
Modern 1bd Apt near M6 - Stylish & Sleek w/Parking	£17,384	£74	64%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
The Haven - Beautiful Modern Apartment	£23,671	£69	92%	1	1	5	£51	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern 1 bed Appartment	£21,674	£84	70%	1	1	1	£8	❌	❌	❌	Y / N	⭐️ 4.7 (10)
Whole 1 Bedroom Flat w/ Parking	£8,716	£66	36%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 4 (5)
Stylish Duplex in the Heart of Walsall	£13,678	£91	41%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (18)
1 bedroom Luxury flat in Royal Sutton Coldfield	£16,504	£65	68%	1	1.5	1	£5	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Barn near Great Barr Golf Club / Wi-fi / King Size	£12,247	£98	34%	1	1	30	£0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Lovely 1 bed flat with car park	£17,728	£61	79%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (49)
Modern Apartment - Parking - Perry Barr	£16,570	£98	46%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Modern apartment with well equipped kitchen.	£14,708	£65	62%	1	1	2	£10	❌	❌	❌	N / Y	⭐️ 4.8 (12)
One bedroom spacious flat	£14,981	£48	86%	1	1	1	£0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Private Apartment In Birmingham	£9,094	£45	55%	1	1	30	£50	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Canal Side Apartment - Parking - Perry Barr	£15,944	£97	45%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Gatsby - Beautiful Modern Apartment	£15,643	£64	66%	1	1	5	£51	❌	❌	❌	Y / Y	⭐️ 5 (57)
Large Rooftop Terraced Studio Apartment	£31,226	£98	86%	1	1	1	£25	❌	❌	❌	Y / Y	⭐️ 5 (2)
1 Bedroom Ensuite Apartment	£22,108	£63	96%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 4.5 (3)
First floor stylish apartment	£5,169	£83	17%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 3.4 (4)
1 Bed Apartment in Town Centre	£12,842	£70	50%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Cosy 1 bedroom ensuite, dedicated parking space	£14,837	£54	75%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (27)
Quiet Canalside Apartment - Parking - SuperHost	£26,079	£98	73%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Canal Side Apartment - Perry Barr - Parking	£15,234	£97	43%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-94.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£3,332	-£6,664	-£9,997	-£13,329	-£16,661	-£33,323	-£99,970
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	-£3,332	-£6,664	-£9,997	-£13,329	-£16,661	-£33,323	-£99,970

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-94.96%

Payback Period Days

Return on Investment

-94.96%

Birmingham Road England

1 bed • 1 bath • 1 guests

Monthly Rent

£23,848

Annual Revenue

BNBCalc predicts this property will get $73 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

£15,658

Avg annual revenue

60%

Avg occupancy rate

£73

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

£5k

£15k

£20k

£30k

-£3,332

Profit

Revenue

£23,848

Operating Expenses

£12,781

Operating Income

£11,068

Net Effective Rent

£14,400

Profit (Cash Flow)

-£3,332

£3,509

Cash Investment

Renos & Furnishing

£3,428

Setup Costs

£81

Total

£3,509

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-94.96%

Payback Period Days