BNBCalc Short Term Rental Investment Analysis Maida Vale, , England,

2 bed • 1 bath • 4 guests • £597,000

BNB

Calc

Annual Revenue

£101,995

Profit (Cash Flow)

£37,479

Cap Rate

13.0%

Annual Revenue

£101,995

AirDNA projects £195/night at 75% occupancy ($53,452). Airbtics projects £255/night at 72% occupancy ($67,151). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 92% occupancy rate, £304 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£39,715	£68,783	£103,378	£140,826
Occupancy	58%	77%	92%	96%
Nightly Rate	£185	£241	£304	£390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maida Vale Serenity: 2-Bedroom	£45,386	£159	76%	2	2	2	£61	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
Maida Vale Gem by Little Venice	£134,654	£381	96%	2	2	1	£76	❌	❌	❌	Y / Y	⭐️ 5 (39)
Bright 2 bed flat with balcony	£31,966	£150	56%	2	2	4	£66	❌	❌	❌	N / Y	⭐️ 0 (2)
Stunning Maida Vale Apartment	£76,406	£222	92%	2	2	3	£136	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Gorgeous & new 2 bed in Central	£27,193	£192	37%	2	2	4	£121	❌	❌	❌	Y / Y	⭐️ 5 (2)
Ivy \| Little Venice II \| Pro-Managed	£36,618	£288	34%	2	2	5	£309	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Artist rooftop flat nr Abbey Rd	£59,438	£206	79%	2	2	1	£0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Beautiful Luxury Little Venice Garden apartment	£85,699	£389	58%	2	3	5	£252	❌	❌	❌	Y / Y	⭐️ 5 (19)
Central 2 bed garden flat - Maida Vale Station	£50,477	£144	89%	2	1	1	£126	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Modern 2 bed flat - Central London	£51,900	£157	82%	2	1	1	£126	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Stunning 2 Bedroom Property in Maida Vale	£62,461	£241	70%	2	3	2	£121	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Stunning 2Bed 2Bath St. John's Wood/Little Venice	£77,560	£326	65%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
-Air Con- Cute 2BD flat 1 Min Maida Vale Station!	£38,810	£119	80%	2	1	1	£126	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
2 bedroom flat with roof terrace in Maida Vale	£69,488	£268	70%	2	1	3	£79	❌	❌	❌	Y / Y	⭐️ 5 (31)
Light Show by Veeve	£44,408	£296	33%	2	2	3	£212	❌	❌	❌	Y / Y	⭐️ 0 (1)
Grand Flat in Little Venice - Sleeps 8	£56,823	£188	80%	2	2	2	£122	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Spacious and cosy 2 bedrooms 2 bathrooms	£53,541	£163	88%	2	2	3	£76	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
The Lanark in Maida Vale - Central London!	£63,775	£243	71%	2	1	2	£121	❌	❌	❌	Y / Y	⭐️ 4.6 (46)
Two bedroom Apt, central London - 2 mins to tube	£60,837	£241	69%	2	1	3	£121	❌	❌	❌	Y / Y	⭐️ 4.6 (45)
Modern 2bed 2bath flat central london install AC	£92,424	£405	62%	2	2	3	£111	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Spacious 2 Bed 2 Bath in Maida Vale	£75,350	£229	88%	2	2	2	£81	❌	❌	❌	Y / Y	⭐️ 5 (31)
Beside Maida Vale tube + Parking	£54,105	£361	41%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Perfect Blend of Comfort & Charm	£136,477	£400	93%	2	2	3	£152	❌	❌	❌	Y / Y	⭐️ 5 (2)
Modern 2 bedroom Flat in St Johns Wood	£43,980	£207	58%	2	2	21	£81	❌	❌	❌	Y / Y	⭐️ 5 (48)
Grand Flat in Little Venice - Sleeps 8	£75,496	£271	76%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (6)
2 bed flat in W9, for single/couple/young family	£94,136	£252	100%	2	2	6	£60	❌	❌	❌	Y / N	⭐️ 5 (7)
Luxury Spacious Garden Flat in Central London-	£69,283	£195	96%	2	3	9	£60	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Stunning Maida Vale apartment near Regent’s canal	£88,295	£244	95%	2	3	3	£161	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Luxury Two-bedroom Apartment	£84,114	£511	45%	2	2	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (2)
NEW Elegant 2BD Flat Maida Vale Central London	£54,276	£150	97%	2	2	2	£121	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Elegant 2Bed/2Bath Apartment Near Abbey Road	£73,720	£201	100%	2	2	6	£62	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Artsy Apartment in Little Venice	£50,293	£149	92%	2	2	3	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Beautiful 2Bed/2Bath Flat in St.John's Wood	£53,819	£175	84%	2	2	5	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
2 bed flat by Maida Vale Tube & shops	£148,302	£507	79%	2	1	4	£172	❌	❌	❌	Y / Y	⭐️ 4.4 (48)
Stylish 2bed/2bath with garden access -Maida Vale	£46,792	£350	33%	2	2	3	£148	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern flat in central London	£51,422	£149	93%	2	1	1	£81	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Modern Flat St Johns Wood 2 Bed	£57,415	£212	74%	2	2	8	£0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Perfect for families, excellent location	£124,319	£340	100%	2	2	3	£66	❌	❌	❌	Y / Y	⭐️ 5 (18)
Charming 2Bed St. John's Wood	£54,278	£260	57%	2	2	5	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

26.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£37,478	£74,957	£112,436	£149,914	£187,393	£374,787	£1,124,362
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£477,600	£477,600	£477,600	£477,600	£477,600	£477,600	£477,600
Down Payment	£119,400	£119,400	£119,400	£119,400	£119,400	£119,400	£119,400
Property Appreciation	£17,910	£36,357	£55,358	£74,928	£95,086	£205,318	£852,075
Total Return	£652,388	£708,314	£764,794	£821,843	£879,480	£1,177,105	£2,573,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.33%

Cap Rate

13.02%

Return on Investment

43.03%

Maida Vale England

2 bed • 1 bath • 4 guests

Purchase Price

145

Airbnb Investor Score

£37,478

Annual Profit

13.0%

Cap Rate

26.3%

Cash on Cash

£101,995

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £195/night at 75% occupancy.Projected nightly rate is £255/night at 72% 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.

£66,883

Avg annual revenue

72%

Avg occupancy rate

£255

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

£60k

£105k

£150k

£37,479

Profit

Revenue

£101,995

Operating Expenses

£24,244

Operating Income

£77,750

Mortgage & Taxes

£40,272

Profit (Cash Flow)

£37,479

£142,329

Cash Investment

Down Payment

£119,400

Renos & Furnishing

£5,019

Closing Costs

£17,910

Total

£142,329

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.33%

Cap Rate

13.02%

Return on Investment

43.03%