BNBCalc Short Term Rental Rental Arbitrage Analysis Gerard Street North, Derby, DE1 1PA, United Kingdom

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$18,058

Profit (Cash Flow)

-$7,870

Cash on Cash Return

NaN%

Annual Revenue

$18,058

AirDNA projects $99/night at 46% occupancy ($16,633). Airbtics projects $103/night at 48% occupancy ($18,057). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 48% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,822	$18,023	$20,141	$21,411
Occupancy	45%	49%	51%	55%
Nightly Rate	$100	$103	$110	$112

Seasonality (Profit by Month)

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,869	-$15,739	-$23,609	-$31,479	-$39,349	-$78,698	-$236,094
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	-$7,869	-$15,739	-$23,609	-$31,479	-$39,349	-$78,698	-$236,094

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

Gerard Street North England, DE1 1PA

1 bed • 1 bath • 2 guests

Monthly Rent

$18,058

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $99/night at 46% occupancy.Projected nightly rate is $103/night at 48% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$7,870

Profit

Revenue

$18,058

Operating Expenses

$13,747

Operating Income

$4,310

Net Effective Rent

$12,180

Profit (Cash Flow)

-$7,870

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN