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 Littlegreen Road, Woodthorpe, Nottingham, UK

4 bed • 2 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£50,069

Profit (Cash Flow)

£9,930

Cash on Cash Return

116.7%

Annual Revenue

£50,069

AirDNA projects £172/night at 52% occupancy ($32,617). Airbtics projects £158/night at 60% occupancy ($34,645). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, £176 rate per night.

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

Percentiles25%50%75%90%
Revenue£18,972£35,253£51,898£67,871
Occupancy40%65%78%85%
Nightly Rate£124£143£176£211

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
Mapperley Park Guesthouse

No image available

£43,714
£291
41%
41.51£0❌❌❌Y / N⭐️ 5 (45)
Cheerful -4 Bedrooms Detached House with Driveway

No image available

£30,721
£112
72%
421£46❌❌✅Y / Y⭐️ 5 (58)
Birkin House Contractors Family Holidays Sleeps 7

No image available

£21,633
£142
39%
422£79❌❌❌Y / Y⭐️ 5 (38)
Haydn House 4 bedroom Luxurious Retreat

No image available

£41,484
£140
75%
423£116❌❌❌Y / Y⭐️ 4.1 (11)
Stunning 4 Bed House in Nottingham | Op Hospital

No image available

£45,373
£181
65%
42.57£137❌❌❌Y / N⭐️ 4.5 (17)
Liz's 4 Bed House

No image available

£40,366
£132
78%
421£96❌❌✅Y / N⭐️ 4.5 (58)
Two Modern Nottingham Apts | Sleeps 10|Castle View

No image available

£75,754
£250
80%
421£81❌❌❌Y / Y⭐️ 5 (51)
A stylish four bedroom house in wollaton

No image available

£23,365
£173
37%
412£0❌❌❌Y / N⭐️ 5 (9)
Beautiful stay next to lakes and river

No image available

£26,749
£81
85%
42.55£116❌❌❌Y / Y⭐️ 5 (44)
Lenton Spacious 5-Bed Home with Off-Street Parking

No image available

£37,610
£147
68%
422£61❌❌❌Y / Y⭐️ 5 (15)
Stylish 4 Bed, newly renovated home in Nottingham

No image available

£79,338
£286
74%
422£81❌❌✅Y / Y⭐️ 5 (42)
BIG HOUSE Guests & Contractors WiFi Parking

No image available

£36,009
£152
63%
422£86❌❌✅Y / Y⭐️ 4.5 (41)
Becky's House: Near Motor Point and Free Parking!

No image available

£32,656
£128
65%
411£83❌❌❌Y / N⭐️ 5 (50)
Kensington House/Street Parking/Perfect for Groups

No image available

£24,893
£109
61%
432£60❌❌❌Y / Y⭐️ 5 (68)
Spacious 4bd near Nottingham City Centre, Parking

No image available

£38,838
£128
80%
425£101❌❌❌Y / N⭐️ 4 (17)
Accessible home in Sherwood

No image available

£31,094
£100
78%
42.52£87❌❌❌Y / Y⭐️ 5 (58)
Woodward Haven Studios

No image available

£26,885
£186
38%
41.52£41❌❌❌Y / Y⭐️ 4.5 (18)
Kneeton Vale: A 4-Bed Charm in Vibrant Nottingham

No image available

£35,153
£114
79%
41.53£102❌❌❌Y / Y⭐️ 4 (5)
Sandby House 4 bed house parking sleeps 10

No image available

£28,357
£100
71%
421£122❌❌✅Y / Y⭐️ 5 (38)
Four bed detached home in Nottingham

No image available

£33,377
£164
54%
424£51❌❌✅Y / N⭐️ 5 (4)
10 min from Nottingham, big & relaxed property!

No image available

£25,349
£163
39%
421£71❌❌✅Y / Y⭐️ 4.8 (8)
Beautiful Boutique House in Nottingham - Sleeps 15

No image available

£23,746
£131
45%
432£147❌❌❌Y / Y⭐️ 4.5 (8)
Stylish & Spacious Home In Sherwood, Nottingham

No image available

£46,327
£132
93%
42.51£101❌❌❌Y / Y⭐️ 5 (89)
Modern House Private Parking

No image available

£41,678
£207
55%
41.52£0❌❌❌Y / Y⭐️ 4.5 (52)
City Stay - 4 Bed - Free Parking - Workers Welcome

No image available

£51,781
£165
86%
412£0❌❌❌Y / Y⭐️ 0 (2)
Modern versatile and stunning house

No image available

£27,315
£80
93%
411£0❌❌❌Y / Y⭐️ 5 (32)
Elegant Scandi Gem of Nottingham - Sleeps 10

No image available

£25,469
£122
55%
412£106❌❌❌Y / Y⭐️ 4.5 (2)
4BR in Nottingham with Easy City Centre Access

No image available

£27,138
£96
68%
413£102❌❌❌Y / N⭐️ 3.9 (10)
Accommodation NHS Staff Walk to QMC Hospital

No image available

£52,372
£174
80%
42.52£81❌❌✅Y / N⭐️ 4.5 (34)
8 Beds CityCentre in 2 Apartments -Victoria Centre

No image available

£47,079
£165
77%
421£81❌❌❌Y / Y⭐️ 5 (5)
Big House Close to M1, Hospital, Transport Links

No image available

£47,851
£149
87%
411£81❌❌✅Y / N⭐️ 0 (0)
Gorgeous 4 bedhouse&free parking

No image available

£14,756
£126
32%
41.529£75❌❌✅Y / Y⭐️ 0 (0)
Free Parking - City Centre - 4 Double Bedrooms

No image available

£30,241
£115
72%
412£0❌❌❌Y / Y⭐️ 3.5 (3)
Denstone House

No image available

£27,796
£136
56%
42.53£0❌❌❌Y / N⭐️ 5 (28)
Large Central Contractor Home with Free Parking

No image available

£33,165
£132
66%
413£111❌❌❌Y / Y⭐️ 4.2 (4)
Elegant Scandi Gem of Nottingham - Sleeps 10

No image available

£21,030
£144
40%
412£0❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

116.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£9,929£19,859£29,789£39,719£49,649£99,298£297,894
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£9,929£19,859£29,789£39,719£49,649£99,298£297,894

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

116.73%

Payback Period Days

312

Return on Investment

116.73%

property-location

Littlegreen Road Woodthorpe, England

4 bed • 2 bath • 6 guests

£50,069

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects £172/night at 52% occupancy ($32,617.09). Airbtics projects £158/night at 60% occupancy ($34,645).

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.

£34,419

Avg annual revenue

60%

Avg occupancy rate

£158

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

£35k

£55k

£80k

Sign up to see the data on 40 all comparables

£9,930

Profit

Revenue

£50,069

Operating Expenses

£16,139

Operating Income

£33,930

Net Effective Rent

£24,000

Profit (Cash Flow)

£9,930

£8,507

Cash Investment

Renos & Furnishing

£8,426

Setup Costs

£80

Total

£8,507

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

116.73%

Payback Period Days

312

🤩

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