BNBCalc Short Term Rental Rental Arbitrage Analysis Fareham Road, Gosport, UK

2 bed • 1.5 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£41,879

Profit (Cash Flow)

£7,395

Cash on Cash Return

139.3%

Annual Revenue

£41,879

AirDNA projects £121/night at 56% occupancy ($24,822). Airbtics projects £124/night at 65% occupancy ($29,395). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, £145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,916	£30,271	£43,243	£52,956
Occupancy	53%	66%	79%	82%
Nightly Rate	£95	£122	£145	£171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brockhurst Lodge	£20,361	£87	64%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Lee on the Solent - 2 minutes from Beach & High St	£25,308	£80	82%	2	1	3	£52	❌	❌	✅	Y / Y	⭐️ 4.6 (82)
Marina View. Bright, spacious & close to town	£33,686	£151	61%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Naval Officers Quarters 2 Bed Apt Gosport Marina	£38,636	£171	59%	2	2	2	£81	❌	❌	❌	Y / N	⭐️ 4.8 (48)
Adventure Prospect - Historic Waterfront Cottage	£46,683	£158	80%	2	2	2	£31	❌	❌	✅	N / Y	⭐️ 5 (173)
The Boathouse	£24,625	£80	84%	2	1	2	£11	❌	❌	❌	N / Y	⭐️ 4.8 (34)
Open Mind Property - City Centre Free Parking	£28,051	£139	52%	2	2	2	£62	❌	❌	✅	Y / Y	⭐️ 5 (9)
New 2 bed ground floor flat with wifi in Fareham.	£19,991	£66	81%	2	1	2	£31	❌	❌	❌	Y / Y	⭐️ 5 (532)
Home in Hampshire	£30,513	£128	61%	2	2	2	£52	❌	❌	❌	Y / Y	⭐️ 5 (26)
No 7 Sail View, a garden apartment on the Marina	£26,561	£145	50%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (13)
New 2 bed first floor flat in Fareham	£15,934	£94	45%	2	1	2	£41	❌	❌	❌	Y / N	⭐️ 4.3 (13)
18th Century Boat Builders Cottage	£18,879	£96	53%	2	1	2	£21	❌	❌	❌	Y / Y	⭐️ 4.8 (290)
Roomy town house in Gosport Slp 6	£26,082	£134	50%	2	1	1	£52	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Deluxe 2 bedroom appartment	£36,170	£107	92%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (205)
Spacious two bedrooms flat in Portsmouth	£29,504	£93	87%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
BEST PRICE! Perfect Gunwharf Accommodation 5	£34,869	£125	73%	2	1	2	£67	❌	❌	❌	Y / Y	⭐️ 4.3 (37)
Skyline Oasis panoramic sea view	£26,639	£104	66%	2	1	2	£67	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Luxury 2 bed Georgian Townhouse, Old Portsmouth	£51,847	£171	82%	2	2	2	£41	❌	❌	❌	Y / Y	⭐️ 5 (56)
Newly refurbished 2 bed flat in Old Portsmouth	£22,228	£89	66%	2	1	2	£52	❌	❌	❌	Y / Y	⭐️ 5 (168)
BEST PRICE! Perfect Gunwharf Aprtm. FREE PARKING	£27,823	£112	65%	2	1	2	£67	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Tern Place - Central Southsea 2 Bed , city view	£27,977	£97	79%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Great Location, 4 singles or 2 doubles, Parking	£57,647	£200	77%	2	2	2	£52	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
2 bed cottage - private parking & garden	£37,215	£127	80%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (75)
2 bed apt in the 🧡 of Southsea Private entrance	£21,146	£138	41%	2	1	2	£52	❌	❌	❌	Y / Y	⭐️ 5 (99)
Gunwharf Quays Apartments - 2 Bedroom Balcony	£38,896	£197	54%	2	2	5	£0	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Special seafront apartment with stunning views	£21,921	£136	44%	2	2	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern 2 Bed Flat in Gosport!	£23,818	£148	43%	2	1	2	£21	❌	❌	❌	Y / N	⭐️ 5 (2)
New Modern&Fashionable Two bedroom Flat Free Wifi	£24,880	£88	75%	2	2	2	£41	❌	❌	✅	Y / Y	⭐️ 4.7 (117)
The Stables cosy barn conversion	£29,388	£112	72%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.8 (271)
Cowes View Seaside beach cottage, on the beach	£34,081	£180	51%	2	2	3	£57	❌	❌	✅	Y / Y	⭐️ 5 (43)
Castle View - 2 bedroom house near Port Solent	£42,715	£134	81%	2	1	2	£129	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Seaside flat Lee On The Solent High St	£32,604	£164	52%	2	1	2	£52	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Spacious Modern 2 Bed Apartment with Free Parking	£32,960	£133	66%	2	1	2	£61	❌	❌	✅	Y / Y	⭐️ 5 (25)
Spacious Modern Seaside Apartment in Southsea	£20,566	£91	60%	2	1	2	£31	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Haven Breeze \| Near Sea Front \| Family Home	£24,012	£120	53%	2	1	2	£103	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
New Fully equipped 2 bedroom house. Sleeps 6	£29,614	£115	69%	2	2	2	£31	❌	❌	✅	Y / N	⭐️ 4.9 (25)
Parkside Haven \| 2BR w/Off-Road Parking	£33,303	£112	78%	2	1	2	£92	❌	❌	✅	Y / Y	⭐️ 5 (9)
New Modern 2 bed flat with parking and wifi	£21,016	£80	68%	2	1	2	£36	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Number 1 Admiralty Cottages	£49,489	£159	85%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (5)
Central Gunwharf Quays - 2 bedroom apt	£21,731	£103	56%	2	1	1	£52	❌	❌	❌	Y / Y	⭐️ 4.9 (10)

Return Metrics

139.27% 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)	£7,394	£14,789	£22,184	£29,579	£36,974	£73,948	£221,844
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	£7,394	£14,789	£22,184	£29,579	£36,974	£73,948	£221,844

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

139.27%

Payback Period Days

262

Return on Investment

139.27%

Fareham Road England

2 bed • 1.5 bath • 6 guests

Monthly Rent

£41,879

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £121/night at 56% occupancy.Projected nightly rate is £124/night at 65% occupancy.

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.

£30,234

Avg annual revenue

65%

Avg occupancy rate

£124

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

£15k

£30k

£45k

£60k

£7,395

Profit

Revenue

£41,879

Operating Expenses

£15,284

Operating Income

£26,595

Net Effective Rent

£19,200

Profit (Cash Flow)

£7,395

£5,310

Cash Investment

Renos & Furnishing

£5,228

Setup Costs

£82

Total

£5,310

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

139.27%

Payback Period Days

262