BNBCalc Short Term Rental Rental Arbitrage Analysis Knightrider St, , England, ME15 6LD

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$25,746

Profit (Cash Flow)

$10,387

Cash on Cash Return

163.6%

Annual Revenue

$25,746

AirDNA projects $133/night at 53% occupancy ($25,746). Airbtics projects $155/night at 63% occupancy ($35,666). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,745	$38,940	$49,232	$63,883
Occupancy	51%	66%	75%	82%
Nightly Rate	$124	$157	$174	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Romney House	$61,080	$207	78%	2	2	2	$101	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Luxury Home with King Size Bed and Parking Space	$57,147	$211	74%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
The Fabulous Oasis in Kent	$41,329	$178	60%	2	3	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Location, Location, Location w/King Size Bed	$25,727	$99	71%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
REDUCED!! Family 2 bed apartment with free parking	$27,562	$105	70%	2	2	4	$57	❌	❌	❌	Y / N	⭐️ 4 (30)
Beautiful Town Centre Apartment in Gated Complex	$25,522	$94	73%	2	2	2	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Central Town apartments	$19,471	$133	40%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
NEW Stunning Rooftop Terrace Flat \| Town Centre	$39,349	$154	67%	2	1	2	$94	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Maidstone Heights 6 - Paid parking on site	$36,032	$160	60%	2	1	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
2 Bedroom Georgian Home	$38,122	$124	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Spacious 2 bedroom house with parking & WiFi	$38,067	$204	49%	2	2	2	$76	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Lovely 2 bedroom duplex rental unit, Maidstone	$20,858	$128	41%	2	1	4	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Maidstone Bungalow sleeps 5 with parking	$47,566	$144	86%	2	1	2	$101	❌	❌	❌	Y / Y	⭐️ 5 (97)
Golden Heights 7- 2 bedroom Paid parking onsite	$35,489	$164	57%	2	1	1	$82	❌	❌	❌	Y / Y	⭐️ 3.8 (16)
Modern Super Stylish Apartment	$43,056	$173	68%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Two bedrooms + Office & x2 Parking (free)	$47,910	$170	77%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Golden Heights 8 - 2 bedroom w/parking	$29,312	$163	46%	2	1	1	$82	❌	❌	❌	Y / Y	⭐️ 4 (5)
Golden Heights 9 - 2 bedroom Paid parking onsite	$24,841	$152	42%	2	1	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Suburban 2-bed entire home, Maidstone, Kent, UK	$39,563	$160	66%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Maisonette near the heath	$36,897	$187	52%	2	1	2	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
2bed apt parking river views	$15,116	$118	35%	2	2	4	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Newley Decorated Central Maidstone Flat, Sleeps 4	$36,043	$114	82%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Riverside Apartment with Parking	$31,172	$180	44%	2	2	4	$148	❌	❌	✅	Y / Y	⭐️ 4 (4)
Luxury gated apartment	$40,607	$125	88%	2	2	1	$13	❌	❌	❌	Y / N	⭐️ 0 (0)
Contemporary 2 Bed Apartment With Private Garden	$33,017	$163	54%	2	1	5	$148	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Broadway	$27,402	$126	52%	2	1	1	$63	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Stylish Apartment-Enquiries Only	$52,294	$152	94%	2	2	5	$0	❌	❌	❌	Y / N	⭐️ 0 (3)
Central Maidstone Contractor Flat - FREE Parking	$49,190	$168	80%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Central Maidstone Contractor Flat	$33,818	$112	75%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Luxurious 2-Bed City Centre Flat \| Fast Wi-Fi	$38,910	$166	61%	2	1	1	$82	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Campbells Crib	$34,150	$154	58%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Merve Apartments 6 - Luxury Serviced Apartment	$31,974	$224	39%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Merve Apartments 8 - Luxury Serviced Apartment	$56,568	$224	69%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Merve Apartments 9 - Deluxe Serviced Apartment	$46,728	$224	57%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Comfortable 2 bedroom rental apartment, Maidstone	$18,196	$120	39%	2	1	4	$57	❌	❌	❌	Y / Y	⭐️ 5 (7)
Modern Maidstone Apt – Balcony & Private Parking	$63,155	$207	81%	2	2	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cosy 2-bedroom House in Kent	$35,179	$118	81%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
An entire Stylish 1 Bedroom Maidstone	$22,952	$89	68%	2	1	2	$51	❌	❌	✅	Y / N	⭐️ 4.8 (7)
Cosy Central Maidstone Apartment - Sleeps 4	$28,872	$161	49%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Newly Decorated Central Maidstone Flat, Sleeps 4,	$36,618	$145	69%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

163.57% 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)	$10,387	$20,774	$31,161	$41,548	$51,935	$103,870	$311,611
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	$10,387	$20,774	$31,161	$41,548	$51,935	$103,870	$311,611

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.57%

Payback Period Days

223

Return on Investment

163.57%

Knightrider St England, ME15 6LD

2 bed • 1 bath • 4 guests

Monthly Rent

$25,746

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 53% occupancy.Projected nightly rate is $155/night at 63% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$36,671

Avg annual revenue

63%

Avg occupancy rate

$155

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

$65k

$10,387

Profit

Revenue

$25,746

Operating Expenses

$15,347

Operating Income

$10,399

Net Effective Rent

$12

Profit (Cash Flow)

$10,387

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

163.57%

Payback Period Days

223