BNBCalc Short Term Rental Rental Arbitrage Analysis London Way, , England, E20 2AA

3 bed • 2 bath • 1 guests • £0

BNB

Calc

Annual Revenue

£92,915

Profit (Cash Flow)

£31,000

Cash on Cash Return

448.9%

Annual Revenue

£92,915

AirDNA projects £267/night at 63% occupancy ($61,344). Airbtics projects £251/night at 69% occupancy ($63,342). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 90% occupancy rate, £283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£40,152	£68,265	£94,332	£129,936
Occupancy	53%	74%	90%	98%
Nightly Rate	£206	£251	£283	£356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Skyvillion - Olympic flat-Excel/O2 Arena/Westfield	£98,095	£320	83%	3	3	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
GuestReady - Olympic Park City Living	£88,856	£270	86%	3	3	1	£183	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Spacious 3-bed house & garden in Hackney Wick	£80,555	£324	67%	3	3	2	£55	❌	❌	❌	Y / Y	⭐️ 5 (27)
London 3bedrooms 3bathroom house, Recep, Parking	£36,443	£249	40%	3	3	1	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Gorgeous Artist Warehouse	£164,136	£538	83%	3	1	1	£46	✅	❌	✅	Y / Y	⭐️ 4.9 (35)
Large Apartment in Stratford with Wi-Fi ★★★★★	£44,171	£199	57%	3	2	1	£263	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
3-Bed & Parking - Next to Olympic Park & Westfield	£57,900	£214	73%	3	1	3	£60	❌	❌	✅	Y / Y	⭐️ 5 (7)
Skyvillion - London Stratford- 3Bed Near WestField	£50,298	£392	35%	3	3	3	£51	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Designer Chic, In Vibrant London Olympic Park	£91,547	£337	72%	3	2	6	£177	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Stratford Apartment - walk to ABBA Voyage	£49,018	£170	77%	3	2	1	£51	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
3 bed flat in Stratford! Olympic park	£60,069	£172	95%	3	2	2	£76	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Flat in London - Modern Warehouse	£19,824	£156	34%	3	1	5	£71	❌	❌	❌	Y / Y	⭐️ 0 (0)
Swanky Stratford Duplex Apartment	£41,963	£125	80%	3	1	3	£240	❌	❌	❌	Y / Y	⭐️ 2.6 (3)
Cosy parkside family home with garden	£56,658	£191	81%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Luxury Family Stay, Near Westfield	£101,109	£355	76%	3	2	6	£126	✅	❌	❌	Y / Y	⭐️ 5 (19)
Large Family Home by the Canal and Park	£91,836	£270	93%	3	3	4	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Charming 2 bed apartment	£38,403	£115	90%	3	1	1	£92	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Pristine 3 beds Hackney E9	£35,822	£231	41%	3	1	2	£35	❌	❌	❌	Y / N	⭐️ 4 (3)
Offer - Showroom Splendour, Luxe London Elegance	£99,332	£385	69%	3	2	4	£175	✅	❌	❌	Y / Y	⭐️ 5 (9)
Amazing flat with terrace in HW	£71,885	£211	93%	3	1	4	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Superior 3 Bedrooms Modern Flat Near Olympic Park	£63,965	£259	67%	3	2	3	£40	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Bright 3 bed family home in London	£86,735	£256	91%	3	1	3	£71	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beautiful 3 bed house in London	£43,802	£225	53%	3	2	1	£35	❌	❌	❌	Y / Y	⭐️ 2.5 (2)
Lovely 3 Bedroom Family Home in Hackney	£75,941	£210	99%	3	2	4	£75	❌	❌	❌	Y / Y	⭐️ 5 (67)
3 bed flat by Olympic park/Excel/O2Arena/Westfield	£32,360	£109	80%	3	1	2	£59	❌	❌	❌	Y / N	⭐️ 4.5 (21)
Unique 3-bed loft in a 19th century church	£57,609	£238	66%	3	2	4	£51	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Family apartment in Hackney Wick	£78,839	£212	100%	3	2	1	£41	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
New 3 Bedroom flat in Stratford (E20)	£40,710	£123	90%	3	2	5	£40	❌	❌	❌	Y / Y	⭐️ 5 (28)
3 bed beside Victoria Park	£79,780	£222	98%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Stratford Viewpoint	£104,922	£287	100%	3	1	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Deluxe 3 Bedrooms modern Flat in Stratford	£50,813	£365	38%	3	2	3	£41	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious family home near London parks!	£52,935	£173	83%	3	2	4	£60	❌	✅	❌	Y / Y	⭐️ 5 (4)
Deluxe 3 Bedrooms modern Flat in Stratford	£39,264	£268	40%	3	2	4	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Modern 3 bedroom, 2 bathroom house up to 7 guests	£86,695	£242	98%	3	2	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (39)
Superior 3 Bedrooms modern Flat near Olympic Park	£49,067	£253	53%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Ground floor garden flat in Olympic Park	£66,532	£275	66%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Deluxe 3 Bedrooms modern Flat in Stratford	£71,438	£282	69%	3	2	3	£40	❌	❌	❌	Y / Y	⭐️ 4.8 (21)

Return Metrics

448.89% 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)	£30,999	£61,999	£92,999	£123,998	£154,998	£309,996	£929,990
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	£30,999	£61,999	£92,999	£123,998	£154,998	£309,996	£929,990

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

448.89%

Payback Period Days

Return on Investment

448.89%

London Way England, E20 2AA

3 bed • 2 bath • 1 guests

Monthly Rent

£92,915

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is £267/night at 63% occupancy.Projected nightly rate is £251/night at 69% 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.

£63,853

Avg annual revenue

69%

Avg occupancy rate

£251

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

£65k

£115k

£165k

£31,000

Profit

Revenue

£92,915

Operating Expenses

£21,715

Operating Income

£71,200

Net Effective Rent

£40,200

Profit (Cash Flow)

£31,000

£6,906

Cash Investment

Renos & Furnishing

£6,826

Setup Costs

£80

Total

£6,906

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

448.89%

Payback Period Days