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 Leinster Road, Laindon, Basildon, UK

4 bed • 2 bath • 10 guests • £0

BNB

Calc

Annual Revenue

£37,478

Profit (Cash Flow)

£7,853

Cash on Cash Return

97.1%

Annual Revenue

£37,478

AirDNA projects £174/night at 59% occupancy ($37,478).

BNB Calc projects a 59% occupancy rate, £174 rate per night.

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


Return Metrics

97.11% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£7,852£15,705£23,557£31,410£39,262£78,525£235,577
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£7,852£15,705£23,557£31,410£39,262£78,525£235,577

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

97.11%

Payback Period Days

376

Return on Investment

97.11%

property-location

Leinster Road Laindon, England

4 bed • 2 bath • 10 guests

£37,478

Annual Revenue


AirDNA projects £174/night at 59% occupancy ($37,478.36).

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

£0

Avg annual revenue

0%

Avg occupancy rate

£0

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

£0k

£100k

£195k

£300k

Sign up to see the data on 0 all comparables

£7,853

Profit

Revenue

£37,478

Operating Expenses

£14,026

Operating Income

£23,453

Net Effective Rent

£15,600

Profit (Cash Flow)

£7,853

£8,086

Cash Investment

Renos & Furnishing

£8,009

Setup Costs

£76

Total

£8,086

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

97.11%

Payback Period Days

376