BNBCalc Short Term Rental Investment Analysis Eversfield Pl, , England,

1 bed • 1 bath • 5 guests • $2,000

BNB

Calc

Annual Revenue

$32,302

Profit (Cash Flow)

$14,288

Cap Rate

721.1%

Annual Revenue

$32,302

AirDNA projects $132/night at 67% occupancy ($32,302). Airbtics projects $122/night at 75% occupancy ($33,419). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 67% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,467	$37,375	$47,632	$58,943
Occupancy	59%	82%	92%	98%
Nightly Rate	$109	$118	$135	$157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sea La Vie apartment	$26,923	$107	63%	1	1	1	$51	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
#hastingsflatbythesea, with private garden	$40,966	$133	80%	1	1	2	$44	❌	❌	✅	Y / Y	⭐️ 5 (321)
Stylish 1 bed seaside flat	$22,418	$96	58%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (250)
Seafront balcony, lovely spacious relaxing flat	$23,861	$128	48%	1	1	2	$31	❌	❌	❌	Y / Y	⭐️ 4.8 (180)
Rooms By The Sea on The Sunshine Coast.	$60,894	$163	97%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.9 (368)
Stylish Seafront Flat	$27,984	$71	99%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 5 (327)
The Seagull Nest - 180 degrees sea view penthouse	$21,614	$151	37%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Sea view central St Leonard’s	$39,950	$130	82%	1	1	2	$38	❌	❌	✅	Y / N	⭐️ 5 (33)
Sea Garden Victorian Holiday Home St. Leonards	$45,385	$138	84%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Lovely sea front, 1 bed apartment in St Leonards	$41,058	$118	92%	1	1	3	$31	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
St Leonards-on-Sea/ Hastings seafront apartment	$36,377	$161	61%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Seaside Sanctuary! -Sleeps four	$18,973	$108	48%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 3.4 (3)
Picturesque getaway with stunning sea vistas.	$39,631	$116	90%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
"A little piece of heaven"	$45,732	$111	92%	1	1	1	$61	❌	❌	✅	Y / Y	⭐️ 4.8 (404)
Spacious St Leonards Apartment near the Beach	$40,626	$111	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (60)

Return Metrics

303.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,287	$28,575	$42,863	$57,151	$71,439	$142,879	$428,639
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,600	$1,600	$1,600	$1,600	$1,600	$1,600	$1,600
Down Payment	$400	$400	$400	$400	$400	$400	$400
Property Appreciation	$60	$121	$185	$251	$318	$687	$2,854
Total Return	$16,347	$30,697	$45,049	$59,402	$73,758	$145,567	$433,493

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.35%

Cap Rate

721.14%

Return on Investment

305.04%

Eversfield Pl England

1 bed • 1 bath • 5 guests

Purchase Price

$32,302

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $132/night at 67% occupancy ($32,302.17). Airbtics projects $122/night at 75% occupancy ($33,419).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$35,492

Avg annual revenue

75%

Avg occupancy rate

$122

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

$30k

$45k

$60k

$14,288

Profit

Revenue

$32,302

Operating Expenses

$17,879

Operating Income

$14,423

Mortgage & Taxes

$135

Profit (Cash Flow)

$14,288

$4,710

Cash Investment

Down Payment

$400

Renos & Furnishing

$4,250

Closing Costs

$60

Total

$4,710

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

303.35%

Cap Rate

721.14%

Return on Investment

305.04%