Eldon St England
4 bed • 2 bath • 10 guests
Airbnb Investor Score
£13,556
Annual Profit
16.0%
Cap Rate
32.0%
Cash on Cash
£39,864
Annual Revenue
BNBCalc predicts this property will get $138 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
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.
£26,796
Avg annual revenue
54%
Avg occupancy rate
£137
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£10k
£25k
£45k
£60k
Sign up to see the data on 40 all comparables
£13,556
Profit
Revenue
£39,864
Operating Expenses
£16,392
Operating Income
£23,472
Mortgage & Taxes
£9,916
Profit (Cash Flow)
£13,556
£42,414
Cash Investment
Down Payment
£29,400
Renos & Furnishing
£8,604
Closing Costs
£4,410
Total
£42,414
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.96%
Cap Rate
15.96%