BNBCalc Short Term Rental Investment Analysis Fulham Road, London, UK

2 bed • 1 bath • 1 guests • $1,000,000

BNB

Calc

Annual Revenue

$126,637

Profit (Cash Flow)

$29,038

Cap Rate

9.6%

Annual Revenue

$126,637

AirDNA projects $294/night at 72% occupancy ($77,314). Airbtics projects $327/night at 74% occupancy ($88,381). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 88% occupancy rate, $394 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,967	$87,236	$128,334	$165,800
Occupancy	63%	77%	88%	92%
Nightly Rate	$237	$306	$394	$487

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 2-BD flat and large living in Chelsea	$54,748	$223	64%	2	2	4	$157	❌	✅	❌	Y / Y	⭐️ 4.8 (48)
Cosy Mews House in Chelsea	$80,719	$242	89%	2	1	1	$63	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Luxury 2 bedroom apartment in Fulham Broadway	$104,676	$520	55%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Luxury Newly Renovated Chelsea 2 Bed Apt w/Bath	$112,731	$485	63%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
The Chelsea Cottage by Hok Living	$120,814	$441	74%	2	2	1	$151	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Charming and modern 2-bed/2-bath flat in Chelsea	$98,392	$354	75%	2	2	3	$101	❌	❌	✅	Y / Y	⭐️ 5 (17)
Immaculate Maisonette on Fulham/Chelsea border	$115,344	$388	80%	2	2	5	$113	❌	❌	❌	Y / Y	⭐️ 5 (45)
Elegant 2 bedrooms apt in Chelsea with patio	$97,165	$377	70%	2	2	3	$113	❌	❌	❌	Y / Y	⭐️ 5 (43)
Chelsea spacious 2 bedroom flat with 2 bathroom	$64,568	$247	71%	2	2	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
Charming, immaculate Chelsea garden Flat	$102,405	$296	93%	2	1	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (67)
Lovely 2 Bedroom 80sqm Patio Flat.	$92,951	$261	97%	2	1.5	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (19)
2-Bedrooms w/ Private Terrace by King’s Road SW10	$62,501	$186	90%	2	1.5	1	$94	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Modern Contemporary 2 Bedrooms @Chelsea Kings Road	$77,894	$239	89%	2	1.5	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (96)
2 bed garden apartment, close to underground/metro	$81,056	$248	89%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (87)
Stunning Apartment in Chelsea.	$94,459	$330	77%	2	2	4	$189	❌	❌	✅	Y / Y	⭐️ 5 (126)
The Chelsea Collection	$82,359	$306	72%	2	1	14	$127	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming place in Chelsea.	$39,631	$197	52%	2	1	3	$63	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Beautiful Kings Road Gem - 2bed/2.5bath	$84,681	$370	62%	2	2.5	4	$151	❌	❌	❌	Y / Y	⭐️ 5 (46)
2-bed 2-bath designer apartment in Kensington	$54,862	$413	34%	2	2	14	$183	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy 2-Bed 2Bath Flat in SW10	$59,634	$201	79%	2	1	1	$126	❌	❌	❌	Y / N	⭐️ 0 (2)
Modern Chelsea Flat	$86,965	$258	92%	2	1.5	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (70)
Beautiful Duplex with Patio in Chelsea	$92,065	$306	82%	2	2	4	$94	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Niru Experience Jewel of Ifield Road 2BD 2BA	$162,892	$578	77%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Ivy \| Walham Court \| Pro-Managed	$42,172	$232	48%	2	2	7	$384	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
Cathcart Road IV by onefinestay	$226,317	$745	83%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Niru Experience Hidden Gem In Chelsea 2BD 2BA	$123,437	$511	66%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Two large bedroom apartment in Chelsea	$57,011	$412	37%	2	3	1	$63	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Luxury flat on Fulham/Chelsea border	$64,142	$343	51%	2	1	5	$88	❌	❌	❌	Y / N	⭐️ 5 (10)
Cozy 2 bed 2.5 bath duplex	$69,512	$200	94%	2	3	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Wonderful 2 Bedroom Garden Flat in Chelsea	$134,960	$412	88%	2	1	3	$113	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
GuestReady - Tree top views near Chelsea	$77,456	$252	83%	2	2	1	$164	❌	❌	❌	Y / Y	⭐️ 4 (7)
Chelsea, stylish2 bedroom 2 bath flat	$41,559	$208	53%	2	2	5	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Charming Chelsea Flat 2 bd / 2 ba	$71,444	$305	64%	2	2	1	$240	❌	❌	✅	Y / Y	⭐️ 5 (41)
Cosy apartment on the Kings Rd	$97,794	$413	63%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Luxury two bed maisonette Fulham	$57,956	$179	88%	2	1	3	$101	❌	❌	✅	Y / Y	⭐️ 5 (13)
Interior Designed Pied a Terre	$100,150	$372	73%	2	1	2	$126	❌	❌	❌	Y / Y	⭐️ 5 (28)
Light-Filled Fulham Home with a Private Leafy Garden	$63,000	$212	81%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Interior designed Chelsea flat.	$105,903	$369	77%	2	1	2	$113	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cozy and spacious 2-bed flat in Chelsea	$105,328	$306	94%	2	1	4	$19	❌	❌	❌	Y / Y	⭐️ 5 (45)
Exclusive 2 bedroom apt in Chelsea	$58,958	$170	92%	2	2	3	$214	❌	❌	❌	Y / Y	⭐️ 4.7 (56)

Return Metrics

12.29% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,037	$58,075	$87,113	$116,150	$145,188	$290,376	$871,130
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,059,037	$1,118,975	$1,179,840	$1,241,659	$1,304,462	$1,634,293	$3,298,393

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.29%

Cap Rate

9.64%

Return on Investment

29.14%

Fulham Road England

2 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

$29,037

Annual Profit

9.6%

Cap Rate

12.3%

Cash on Cash

$126,637

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 72% occupancy.Projected nightly rate is $327/night at 74% occupancy.

Occupancy Rate

Top 28% 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.

$88,015

Avg annual revenue

74%

Avg occupancy rate

$327

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

$40k

$100k

$160k

$225k

$29,038

Profit

Revenue

$126,637

Operating Expenses

$30,143

Operating Income

$96,495

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$29,038

$236,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,250

Closing Costs

$30,000

Total

$236,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.29%

Cap Rate

9.64%

Return on Investment

29.14%