BNBCalc Short Term Rental Rental Arbitrage Analysis Lansdowne Crescent, London, UK

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£102,777

Profit (Cash Flow)

£32,090

Cash on Cash Return

650.2%

Annual Revenue

£102,777

AirDNA projects £267/night at 72% occupancy ($70,308). Airbtics projects £294/night at 70% occupancy ($75,111). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, £327 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£52,003	£80,439	£104,104	£131,205
Occupancy	56%	75%	86%	96%
Nightly Rate	£252	£290	£327	£369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Flat in Notting Hill - Near Portobello rd	£54,315	£338	43%	2	1.5	3	£58	❌	❌	✅	Y / Y	⭐️ 5 (11)
Spacious sunny 2 bed 2 bath Notting Hill w Garden	£85,153	£291	79%	2	2	3	£98	❌	❌	❌	Y / Y	⭐️ 5 (109)
One minute walk to Holland Park tube Kensington	£95,923	£264	99%	2	2	5	£58	❌	❌	✅	Y / Y	⭐️ 5 (179)
Superb duplex in prime area of London	£101,365	£281	98%	2	1	3	£73	❌	❌	❌	Y / Y	⭐️ 5 (122)
Notting Hill - Movie Location	£100,220	£312	86%	2	2	3	£117	❌	❌	❌	Y / Y	⭐️ 5 (106)
Bellevue Notting Hill 2 Bed by Holland Park	£97,959	£351	74%	2	2	4	£215	❌	❌	❌	Y / Y	⭐️ 5 (27)
Stunning 2 bedrooms flat in Notting Hill	£59,333	£272	59%	2	2.5	3	£98	❌	❌	❌	Y / Y	⭐️ 5 (22)
Newly refurbished 2-bedroom flat in Notting Hill	£43,953	£280	42%	2	2	1	£132	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Notting Hill Garden Cottage	£64,158	£358	48%	2	1	3	£186	❌	❌	✅	Y / Y	⭐️ 5 (31)
New Flat in Holland Park	£65,499	£309	58%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (22)
A superb flat located moments from Portobello Road	£120,713	£352	93%	2	1	3	£73	❌	❌	❌	Y / Y	⭐️ 4.9 (155)
Bright Notting Hill Garden flat in London	£63,308	£368	46%	2	1	2	£215	❌	❌	✅	Y / Y	⭐️ 5 (41)
Notting hill Portobello Artist Garden Flat	£44,012	£210	56%	2	1	1	£54	❌	❌	✅	N / Y	⭐️ 4.5 (332)
Central Notting Hill Apartment	£71,251	£239	81%	2	1	3	£30	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious 2bed in top location Holland Park-N Hill	£54,727	£233	62%	2	1.5	1	£152	❌	❌	❌	Y / N	⭐️ 5 (87)
Colville Road III by onefinestay	£98,530	£390	69%	2	1	5	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury 2BR Flat in Hip Notting Hill	£95,274	£309	83%	2	1	2	£117	❌	❌	❌	Y / Y	⭐️ 5 (56)
A Vibrant Characterful Mews House with Air Con	£62,423	£277	60%	2	3	2	£145	❌	❌	❌	Y / Y	⭐️ 4.4 (14)
Spacious 2 Bedroom with Terrace - 3 Floors	£70,260	£295	65%	2	2	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Modern 2 bed flat Notting hill	£92,494	£311	81%	2	1	4	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Bright 2bed flat in Holland Park-Notting Hill	£72,365	£256	76%	2	1.5	2	£152	❌	❌	❌	Y / Y	⭐️ 4.5 (131)
Charming Portobello Road Apartment \| Pass the Keys	£92,857	£307	82%	2	2	2	£132	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Loft Style Apartment	£49,972	£277	48%	2	1.5	3	£49	❌	❌	❌	Y / Y	⭐️ 5 (12)
Long stay discounts - Unique 2bed flat, Portobello	£66,714	£215	83%	2	1	5	£148	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Exceptional, light apartment	£110,213	£311	96%	2	2	5	£73	❌	✅	❌	Y / Y	⭐️ 5 (17)
Luxury designer 2 bed flat, heart of Notting Hill	£130,769	£510	70%	2	1.5	7	£49	❌	❌	❌	Y / Y	⭐️ 5 (37)
Stylish 2 bed flat on the iconic Portobello Road	£109,231	£324	91%	2	1.5	3	£86	❌	❌	❌	Y / Y	⭐️ 5 (40)
Light & welcoming Notting Hill Scandi-style flat	£106,436	£392	74%	2	1	7	£44	❌	❌	❌	Y / Y	⭐️ 5 (23)
Charming Notting Hill 2BR w/ garden	£75,677	£213	97%	2	1	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (248)
Peaceful by Portobello by Veeve	£41,056	£220	51%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful flat in central Notting Hill	£68,814	£447	42%	2	2	3	£68	❌	❌	❌	Y / Y	⭐️ 5 (27)
Notting Hill/ Holland Park Bright Apt w/ Terrace.	£35,603	£289	33%	2	2	2	£98	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Exceptional Notting Hill flat	£68,389	£182	100%	2	1.5	7	£73	❌	✅	❌	Y / Y	⭐️ 5 (81)
Lovely Modern 2 bed apartment in beautiful area	£92,167	£284	88%	2	3	14	£98	❌	❌	❌	Y / Y	⭐️ 5 (30)
Charming Two Bed Maisonette in Notting Hill	£52,763	£141	96%	2	1	3	£163	❌	❌	❌	Y / Y	⭐️ 3 (8)
2Bed Flat in the heart of London	£62,910	£302	57%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Lovely top floor 2 BR flat in Notting Hill	£104,361	£361	78%	2	2	3	£119	❌	❌	❌	Y / Y	⭐️ 4 (14)
Colorful Garden Flat	£64,536	£226	76%	2	1.5	2	£69	❌	❌	❌	Y / N	⭐️ 5 (5)
Elegant 2BD Flat near Portobello Rd with Balcony	£60,976	£181	92%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)

Return Metrics

650.21% 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)	£32,089	£64,179	£96,269	£128,358	£160,448	£320,896	£962,690
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	£32,089	£64,179	£96,269	£128,358	£160,448	£320,896	£962,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

650.21%

Payback Period Days

Return on Investment

650.21%

Lansdowne Crescent England

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Tyan

£102,777

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £267/night at 72% occupancy.Projected nightly rate is £294/night at 70% occupancy.

Occupancy Rate

Top 26% 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.

£75,711

Avg annual revenue

70%

Avg occupancy rate

£293

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

£20k

£55k

£95k

£130k

£32,090

Profit

Revenue

£102,777

Operating Expenses

£22,687

Operating Income

£80,090

Net Effective Rent

£48,000

Profit (Cash Flow)

£32,090

£4,935

Cash Investment

Renos & Furnishing

£4,858

Setup Costs

£78

Total

£4,935

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

650.21%

Payback Period Days