BNBCalc Short Term Rental Investment Analysis Camden Rd, , England,

2 bed • 2 bath • 5 guests • £600,000

BNB

Calc

Annual Revenue

£52,651

Profit (Cash Flow)

-£4,978

Cap Rate

5.9%

Annual Revenue

£52,651

AirDNA projects £161/night at 68% occupancy ($40,059). Airbtics projects £197/night at 73% occupancy ($52,650). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, £197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£39,484	£52,546	£69,329	£90,354
Occupancy	65%	75%	86%	94%
Nightly Rate	£164	£189	£218	£260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FOMO House	£42,714	£180	64%	2	1	1	£29	❌	❌	❌	Y / Y	⭐️ 5 (29)
Contemporary flat London	£41,836	£153	74%	2	1	3	£57	❌	❌	❌	Y / Y	⭐️ 5 (73)
2-Bedroom / 2-Bath / 15 min. Camden Town	£62,052	£184	91%	2	2	1	£38	❌	❌	❌	Y / Y	⭐️ 5 (37)
Homely Victorian apartment 5min from Camden	£54,719	£171	86%	2	1.5	2	£123	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Ideal 2 bedroom apartment in Camden Town	£61,105	£197	84%	2	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Spacious&Comfy 2 bed in Camden Town/Kings cross	£61,710	£256	65%	2	1	4	£128	❌	❌	❌	Y / Y	⭐️ 4 (6)
Peaceful 2-Bed Flat in London	£51,166	£169	81%	2	1	4	£46	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Stylish, spacious, very clean 2 double bedrooms.	£112,970	£302	98%	2	1	7	£114	❌	❌	❌	Y / Y	⭐️ 5 (3)
SPACIOUS MODERN HOUSE + PRIVATE PARKING SPACE	£31,608	£108	76%	2	2	2	£81	❌	❌	❌	Y / Y	⭐️ 4.7 (241)
Beautiful Designer Flat in North Central London	£59,548	£220	73%	2	2	2	£57	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Elegant & Stylish 2BD/2BA Flat near King's Cross	£44,457	£154	79%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Superb 2 bed apartment near Camden Town FREE WIFI	£57,256	£222	69%	2	1	7	£52	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
The Camden Hideout - Modish and Bright 2BDR Flat	£35,431	£127	76%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Camden Town - Stylish & Comfortable - 2 Bedrooms	£83,725	£341	67%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Stylish Top Floor Flat in the Heart of Camden!	£40,201	£186	59%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Stunning flat in heart of Camden	£61,351	£200	83%	2	1	3	£38	❌	❌	❌	Y / Y	⭐️ 5 (21)
Lovely 2 bedroom apartment near King's Cross.	£79,073	£375	57%	2	2	7	£47	❌	❌	❌	N / Y	⭐️ 3.5 (17)
Amazing 2 bedroom apartment in Central London	£52,054	£167	85%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Camden flat with private garden	£33,439	£158	58%	2	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.4 (5)
Camden Town one bed flat close to center 1 to 4	£39,471	£145	73%	2	1	3	£95	❌	❌	✅	Y / Y	⭐️ 5 (61)
Kentish Town Oasis	£56,217	£204	75%	2	1	2	£71	❌	❌	✅	Y / Y	⭐️ 5 (18)
Zero Airbnb Fee - 2 Bed Camden Town sec to tube	£53,345	£221	66%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Perfect 2 bedroom apartment in Camden Town	£65,239	£192	92%	2	1	2	£38	❌	❌	❌	Y / Y	⭐️ 3.9 (13)
Julian Residence ~ Camden Road	£42,286	£167	67%	2	2	5	£237	❌	❌	❌	Y / Y	⭐️ 4 (14)
Wonderful 2BD Flat in Quiet Area nr Camden Square	£86,792	£375	62%	2	1	3	£103	❌	❌	❌	Y / N	⭐️ 4.5 (71)
Modern & Bright \| 2 Bed \| Pvt Balcony \| Islington	£90,173	£254	97%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (12)
2 Bed in A Period Mansion Block	£67,780	£211	87%	2	1	3	£47	❌	❌	✅	Y / Y	⭐️ 5 (12)
Stylish and bright 2 bedroom apartment with patio	£22,707	£218	27%	2	2	2	£66	❌	❌	❌	Y / Y	⭐️ 5 (12)
Lovely Spacious 2 bed Quiet Flat-Central- Kings X	£37,723	£151	68%	2	2	4	£76	❌	❌	❌	Y / Y	⭐️ 5 (123)
Ovitzia - Bright 2BR - 2Bath Apt with Balcony	£54,376	£193	77%	2	2	277	£0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Ovitzia - Modern Duplex – Stylish \| Station Neraby	£43,700	£134	89%	2	3	360	£0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Stunning Camden House/ Private Terrace & Parking	£53,592	£206	68%	2	3	1	£133	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Spacious Camden home with garden, great for kids	£34,232	£231	39%	2	2	4	£29	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Ovitzia - Bright & Quiet \| Apt with Balcony & Lift	£59,894	£178	92%	2	2	277	£0	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Rose Terrace - 2BD Home Kentish Town	£73,261	£196	100%	2	1.5	2	£115	❌	❌	❌	Y / Y	⭐️ 5 (13)
Entire Two Bed Apartment in Camden	£25,157	£72	95%	2	1	5	£0	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Ovitzia - Sunlit 2Bed - Quiet \| Station Nearby	£58,084	£169	94%	2	2	360	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Central London gorgeous 2 bedroom apartment	£26,569	£169	43%	2	1	28	£71	❌	✅	❌	Y / N	⭐️ 0 (0)
Spacious 2BR w/Free Parking & Patio \| Near Tube	£21,848	£199	30%	2	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Kentish Town - TownHouse	£46,689	£146	86%	2	2	1	£33	❌	❌	✅	Y / N	⭐️ 4.5 (41)

Return Metrics

-3.48% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£4,978	-£9,956	-£14,935	-£19,913	-£24,892	-£49,784	-£149,353
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£5,894	£12,152	£18,796	£25,850	£33,339	£78,308	£480,000
Down Payment	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000
Property Appreciation	£18,000	£36,540	£55,636	£75,305	£95,564	£206,349	£856,357
Total Return	£138,916	£158,735	£179,497	£201,241	£224,011	£354,873	£1,307,004

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.48%

Cap Rate

5.91%

Return on Investment

13.23%

Camden Rd England

2 bed • 2 bath • 5 guests

Purchase Price

Airbnb Investor Score

-£4,978

Annual Profit

5.9%

Cap Rate

-3.5%

Cash on Cash

£52,651

Annual Revenue

BNBCalc predicts this property will get $197 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£53,138

Avg annual revenue

73%

Avg occupancy rate

£197

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

£20k

£50k

£80k

£115k

-£4,978

Profit

Revenue

£52,651

Operating Expenses

£17,155

Operating Income

£35,496

Mortgage & Taxes

£40,474

Profit (Cash Flow)

-£4,978

£142,899

Cash Investment

Down Payment

£120,000

Renos & Furnishing

£4,899

Closing Costs

£18,000

Total

£142,899

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.48%

Cap Rate

5.91%

Return on Investment

13.23%