BNBCalc Short Term Rental Rental Arbitrage Analysis Herbrand Street, Camden, London, WC1N 1HX, United Kingdom

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$67,037

Profit (Cash Flow)

$15,326

Cash on Cash Return

219.5%

Annual Revenue

$67,037

AirDNA projects $266/night at 69% occupancy ($67,036).

BNB Calc projects a 69% occupancy rate, $266 rate per night.

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

Return Metrics

219.47% 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)	$15,326	$30,652	$45,978	$61,304	$76,630	$153,260	$459,782
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	$15,326	$30,652	$45,978	$61,304	$76,630	$153,260	$459,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

219.47%

Payback Period Days

166

Return on Investment

219.47%

Herbrand Street London, England

1 bed • 1 bath • 3 guests

Monthly Rent

$5,118

Zestimate

$67,037

Annual Revenue

Projected nightly rate is $266/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,326

Profit

Revenue

$67,037

Operating Expenses

$20,115

Operating Income

$46,922

Net Effective Rent

$31,596

Profit (Cash Flow)

$15,326

$6,983

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,733

Total

$6,983

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

219.47%

Payback Period Days

166