BNBCalc Short Term Rental Investment Analysis Lucas Rd, , England, CO2

1 bed • 1 bath • 1 guests • £150,000

BNB

Calc

Annual Revenue

£20,573

Profit (Cash Flow)

-£2,775

Cap Rate

4.9%

Annual Revenue

£20,573

AirDNA projects £71/night at 63% occupancy ($16,334). Airbtics projects £77/night at 73% occupancy ($20,573). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, £77 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£11,722	£22,994	£33,204	£39,542
Occupancy	58%	75%	92%	95%
Nightly Rate	£54	£83	£97	£112

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Swish Studio	£25,226	£87	78%	1	1	1	£10	❌	❌	❌	Y / Y	⭐️ 5 (21)
self-catering flat towncentre east	£22,830	£66	94%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (207)
One Bedroom Apartment Town Centre Colchester	£23,750	£112	58%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Stylish Studio	£27,447	£97	76%	1	1	1	£10	❌	❌	❌	Y / Y	⭐️ 5 (37)
Stylish Studio in the Old Town	£17,792	£97	50%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (54)
Entire boutique king bed flat near town center	£18,261	£100	48%	1	1	2	£34	❌	❌	❌	N / Y	⭐️ 4.5 (3)
modern entire apartment close to town	£23,786	£110	57%	1	1	2	£35	❌	❌	❌	N / Y	⭐️ 0 (1)
Stylish Apartment in the Old Town	£24,682	£177	38%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (26)
A large luxury town centre, ground floor apartment	£33,635	£101	90%	1	1	2	£14	❌	❌	❌	Y / Y	⭐️ 5 (46)
Oleon Apartments - Colchester	£16,831	£49	92%	1	1.5	1	£10	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cosy Retreat next to Castle Park, free parking	£25,454	£89	74%	1	1	2	£49	❌	❌	✅	Y / Y	⭐️ 5 (76)
Stylish and homely 1 bed Edwardian Coach House	£24,633	£89	74%	1	1	2	£29	❌	❌	❌	Y / Y	⭐️ 5 (77)
Judith Barge	£25,493	£118	59%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Luxury Self Catering with Lovely View & Free EV	£23,835	£90	71%	1	1	2	£18	❌	❌	✅	N / Y	⭐️ 5 (67)
Stylish Space in Colchester Town Centre By Station	£19,299	£79	67%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Flat near Colchester town centre	£10,855	£30	95%	1	1	2	£29	❌	❌	❌	Y / N	⭐️ 4.5 (27)
Flat near Colchester town centre high street	£11,293	£32	94%	1	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Flat near to Colchester town centre	£11,915	£32	97%	1	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Quiet desirable lodge walking distance from town.	£18,123	£90	54%	1	1	1	£24	❌	❌	✅	N / Y	⭐️ 5 (73)
Colchester Lodge. Self contained annex w/parking	£19,595	£59	91%	1	1	2	£15	❌	❌	❌	Y / Y	⭐️ 5 (234)
cosy 1 bed room apartment, super king bed	£19,761	£85	61%	1	1	1	£34	❌	❌	❌	N / Y	⭐️ 0 (2)
River View	£23,914	£113	58%	1	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
The Nook, Colchester	£19,633	£61	88%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (93)
Charming Garden Apartment in Colchester	£21,570	£88	67%	1	1	2	£0	❌	❌	✅	Y / N	⭐️ 5 (18)
Flat close to Colchester centre	£12,587	£34	98%	1	1	2	£34	❌	❌	❌	Y / N	⭐️ 4.5 (24)
Spacious, Modern, City Apartment	£24,780	£80	83%	1	1	4	£44	❌	❌	❌	Y / Y	⭐️ 5 (26)
Kerry’s garden cabin	£13,510	£40	92%	1	1	1	£0	❌	❌	❌	N / N	⭐️ 5 (229)
Studio flat near to Colchester town centre.	£11,115	£30	92%	1	1	2	£58	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Flat convenient for Colchester high street	£11,801	£34	89%	1	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Comfort zone	£17,272	£107	44%	1	1	6	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Unique period one bedroom house in Colchester	£16,717	£123	37%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Studio flat	£12,782	£56	62%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 5 (4)
Lovely stylish one bed flat, Colchester Essex	£16,868	£88	48%	1	2	1	£44	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Reverdy Wild	£26,789	£92	79%	1	1	7	£15	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Detached Garden Lodge, Home from Home	£23,284	£64	99%	1	1	2	£19	❌	❌	❌	Y / N	⭐️ 5 (110)
Cosy Central Apartment with Free Parking	£10,220	£39	63%	1	1	3	£53	❌	❌	❌	Y / Y	⭐️ 4 (9)
Flat near Essex University	£22,349	£77	77%	1	1	1	£19	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lovely 1 bedroom flat. Parking & Garage. Sky TV	£12,913	£73	46%	1	1	2	£24	❌	❌	✅	Y / Y	⭐️ 5 (19)
Converted period apartment near Colchester Castle	£26,734	£76	95%	1	2	7	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Quiet flat near Colchester town centre	£14,964	£43	92%	1	1	2	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (42)

Return Metrics

-7.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£2,775	-£5,550	-£8,326	-£11,101	-£13,877	-£27,754	-£83,264
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000	£120,000
Down Payment	£30,000	£30,000	£30,000	£30,000	£30,000	£30,000	£30,000
Property Appreciation	£4,500	£9,135	£13,909	£18,826	£23,891	£51,587	£214,089
Total Return	£151,724	£153,584	£155,582	£157,724	£160,013	£173,832	£280,824

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.34%

Cap Rate

4.89%

Return on Investment

8.46%

Lucas Rd England, CO2

1 bed • 1 bath • 1 guests

Purchase Price

-19

Airbnb Investor Score

-£2,775

Annual Profit

4.9%

Cap Rate

-7.3%

Cash on Cash

£20,573

Annual Revenue

BNBCalc predicts this property will get $77 per night with 73% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

£19,607

Avg annual revenue

73%

Avg occupancy rate

£77

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

£15k

£25k

£35k

-£2,775

Profit

Revenue

£20,573

Operating Expenses

£13,230

Operating Income

£7,343

Mortgage & Taxes

£10,119

Profit (Cash Flow)

-£2,775

£37,779

Cash Investment

Down Payment

£30,000

Renos & Furnishing

£3,279

Closing Costs

£4,500

Total

£37,779

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.34%

Cap Rate

4.89%

Return on Investment

8.46%