BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Landguard Rd, , England,

2 bed • 1 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£40,540

Profit (Cash Flow)

£10,168

Cash on Cash Return

202.2%

Annual Revenue

£40,540

AirDNA projects £123/night at 65% occupancy ($29,136). Airbtics projects £122/night at 72% occupancy ($32,066). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, £129 rate per night.

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

Percentiles25%50%75%90%
Revenue£21,421£30,182£41,824£68,317
Occupancy60%73%86%94%
Nightly Rate£96£111£129£194

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxury Modern 2 Bed Apartment * FREE PARKING*

No image available

£36,895
£105
93%
221£55❌❌❌Y / Y⭐️ 5 (125)
Spacious apartment, Near central Station, Parking

No image available

£37,017
£118
82%
212£50❌❌❌Y / Y⭐️ 5 (80)
Stylish Apartment w/parking, 2x en-suite

No image available

£35,207
£112
81%
22.52£74❌❌❌N / Y⭐️ 4.5 (26)
A gorgeous spacious 2 bedroom apartment in centre

No image available

£23,840
£78
82%
222£36❌❌❌Y / Y⭐️ 5 (124)
Spacious sunny home in Southampton

No image available

£35,591
£97
97%
221£50❌❌❌Y / Y⭐️ 5 (83)
Cozy 2bed Apartment, sleeps 6. Free parking!

No image available

£30,004
£85
95%
212£30❌❌❌Y / Y⭐️ 4.5 (193)
Metropolitan - 203 Millbrook Road

No image available

£38,271
£109
92%
212£75❌❌✅Y / N⭐️ 4.5 (5)
Clean, central with free parking space!

No image available

£34,854
£101
94%
211£10❌❌❌Y / Y⭐️ 5 (95)
Spacious Flat in City Centre with Garden

No image available

£30,756
£111
73%
213£65❌❌✅Y / Y⭐️ 4.5 (23)
Chic Apartment with Parking & Private Garden

No image available

£29,298
£97
81%
212£55❌❌✅Y / Y⭐️ 5 (21)
Near New Forest, Pepa Pig 2bdr

No image available

£36,363
£194
50%
211£60❌❌✅Y / Y⭐️ 5 (42)
BEST PRICE-Superb City Aptm. Singles/Kings Beds

No image available

£35,070
£123
73%
212£65❌❌❌Y / Y⭐️ 4.5 (27)
BEST PRICE- AMAZING LOCATION, MODERN, FREE PARKING

No image available

£31,205
£124
66%
212£65❌❌❌Y / Y⭐️ 4.5 (36)
Georgian Townhouse in the City Centre, 2 bedrooms

No image available

£21,037
£74
76%
211£20❌❌❌Y / Y⭐️ 4.5 (66)
City Retreat: King & Double with Parking

No image available

£12,943
£46
77%
21.51£0❌❌✅Y / Y⭐️ 5 (173)
Home Away from Home Apt near City Centre

No image available

£20,083
£102
52%
21.52£30❌❌❌Y / Y⭐️ 5 (123)
Romantic Couples Getaway Pole Suite

No image available

£48,099
£239
52%
211£50❌❌❌Y / Y⭐️ 5 (12)
Chic apartment - free evening parking

No image available

£37,873
£164
62%
211£70❌❌❌Y / Y⭐️ 5 (21)
Ultra modern, 2 bedroom & 2 bathroom- free parking

No image available

£37,747
£167
59%
223£70❌❌❌Y / Y⭐️ 5 (5)
2-Bedroom Central Serviced Apartment Parking

No image available

£30,435
£93
89%
224£0❌❌❌Y / Y⭐️ 5 (78)
Home In Southampton

No image available

£20,843
£84
66%
21.52£25❌❌❌Y / Y⭐️ 4.5 (39)
Stylish House near the City

No image available

£26,032
£93
74%
215£40❌❌❌Y / Y⭐️ 5 (118)
2 BED CENTRAL SOUTHAMPTON GROUND FLOOR APARTMENT

No image available

£36,011
£113
86%
21.52£24❌❌❌Y / N⭐️ 5 (52)
Stylish and Clean Flat Ideal For PhD / Undergrads

No image available

£16,367
£93
47%
2121£35❌❌❌Y / N⭐️ 4.5 (68)
Best rates 4 Guests &contractors Parking WiFi

No image available

£30,528
£114
70%
232£70❌❌❌Y / Y⭐️ 4.8 (7)
Best rates 4 guests & contractorsl workers Parking

No image available

£20,882
£101
55%
222£74❌❌✅Y / Y⭐️ 4.6 (17)
City Haven - Two Bed - Two Bath - Parking

No image available

£38,687
£122
86%
223£48❌❌❌Y / Y⭐️ 4.5 (12)
Central location, ground floor, public transport

No image available

£27,297
£75
98%
214£30❌❌✅Y / N⭐️ 4.5 (70)
Modern 2 Bed Flat in City Centre

No image available

£34,593
£137
69%
212£0❌❌❌Y / N⭐️ 5 (5)
Cosy central apartment with balcony & free parking

No image available

£36,401
£98
100%
223£45❌❌✅Y / Y⭐️ 5 (25)
Perfect for contractors! Free parking!

No image available

£54,329
£201
72%
22.51£70❌❌❌Y / N⭐️ 4.5 (26)
Perfect for contractors! Free parking!

No image available

£30,027
£129
60%
231£70❌❌❌Y / N⭐️ 4.5 (9)
Perfect for contractors! Free parking!

No image available

£30,508
£129
60%
22.51£70❌❌❌Y / N⭐️ 4.5 (26)
Large city centre apartment with secure parking

No image available

£36,178
£117
84%
223£50❌❌❌Y / Y⭐️ 5 (259)
Modern Town Centre Mews House

No image available

£24,741
£72
93%
224£48❌❌❌Y / Y⭐️ 4.8 (20)
Silver Moon SILVER SERVICE APARTMENTS freeparking

No image available

£37,417
£139
72%
214£74❌❌❌Y / Y⭐️ 4.5 (13)
Stunning two bedroom apartment

No image available

£49,113
£224
59%
213£59❌❌❌Y / N⭐️ 5 (3)
City View 2 bedroom Apartment

No image available

£27,571
£106
71%
21200£0❌❌❌Y / N⭐️ 4.5 (23)
Southampton Dockside Stay

No image available

£20,018
£124
44%
212£0❌❌❌Y / N⭐️ 0 (1)

Return Metrics

202.23% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£10,168£20,336£30,504£40,673£50,841£101,682£305,048
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£10,168£20,336£30,504£40,673£50,841£101,682£305,048

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

202.23%

Payback Period Days

180

Return on Investment

202.23%

property-location

Landguard Rd England

2 bed • 1 bath • 1 guests

£40,540

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £123/night at 65% occupancy.Projected nightly rate is £122/night at 72% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

£31,417

Avg annual revenue

72%

Avg occupancy rate

£122

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

£10k

£25k

£40k

£55k

Sign up to see the data on 40 all comparables

£10,168

Profit

Revenue

£40,540

Operating Expenses

£14,772

Operating Income

£25,768

Net Effective Rent

£15,600

Profit (Cash Flow)

£10,168

£5,028

Cash Investment

Renos & Furnishing

£4,949

Setup Costs

£79

Total

£5,028

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

202.23%

Payback Period Days

180

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service