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 Prospect St, , England,

1 bed • 1 bath • 2 guests • £0

BNB

Calc

Annual Revenue

£17,873

Profit (Cash Flow)

£5,420

Cash on Cash Return

165.2%

Annual Revenue

£17,873

AirDNA projects £81/night at 53% occupancy ($15,765). Airbtics projects £78/night at 63% occupancy ($17,872). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, £78 rate per night.

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

Percentiles25%50%75%90%
Revenue£12,485£18,306£24,854£33,181
Occupancy51%65%76%81%
Nightly Rate£65£75£86£109

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
Entire Apartment, Free Parking, Plymouth UK

No image available

£12,799
£85
38%
11.52£43❌❌❌Y / N⭐️ 4.5 (6)
Lovely 1 bedroom apartment

No image available

£13,041
£79
45%
112£0❌❌❌Y / N⭐️ 0 (1)
Central, private Apartments with parking

No image available

£16,838
£77
59%
113£17❌❌❌Y / Y⭐️ 5 (110)
Spacious apartment in Plymouth’s cultural quarter

No image available

£25,833
£88
80%
113£0❌❌❌Y / Y⭐️ 5 (74)
Central Private Apartment With Parking - Annex

No image available

£15,317
£77
54%
113£17❌❌❌Y / Y⭐️ 5 (143)
Waterfront Loft Space in the Barbican

No image available

£27,617
£97
74%
11.52£57❌❌❌Y / Y⭐️ 5 (209)
New Morden apartment flat 6

No image available

£19,801
£112
47%
11.51£19❌❌❌Y / Y⭐️ 5 (7)
The Lookout by Pureserviced

No image available

£16,759
£100
46%
111£0❌❌✅Y / Y⭐️ 5 (91)
Modern 1 bed Barbican apartment, private parking

No image available

£23,284
£78
81%
111£23❌❌❌Y / Y⭐️ 5 (391)
Lovely 1 Bed flat *FREE PARKING* Hoe/Barbican

No image available

£17,954
£71
65%
111£29❌❌❌Y / Y⭐️ 5 (174)
Mrs Vickery's Barbican

No image available

£21,432
£73
78%
112£19❌❌❌N / Y⭐️ 5 (26)
Paddington by Pureserviced Deluxe Family Room

No image available

£15,906
£85
51%
121£0❌❌✅N / Y⭐️ 4.5 (29)
Heart of the Barbican - Apartments

No image available

£17,288
£66
72%
113£0❌❌❌Y / Y⭐️ 4.5 (41)
One bed flat with free allocated parking

No image available

£24,479
£83
79%
111£19❌❌✅N / Y⭐️ 5 (35)
Ground-floor studio with own entrance and parking

No image available

£16,759
£59
76%
112£16❌❌✅N / Y⭐️ 5 (82)
The Loft by Pureserviced

No image available

£18,741
£73
70%
111£0❌❌✅Y / Y⭐️ 4.5 (89)
Ocean City Romantic Getaway

No image available

£22,739
£73
81%
112£48❌❌❌Y / Y⭐️ 5 (101)
The Savanah Suite - Stunning Studio

No image available

£11,658
£66
48%
112£0❌❌❌Y / Y⭐️ 5 (74)
Delightful Apt on the Barbican- Couples retreat

No image available

£13,109
£73
47%
112£52❌❌❌Y / Y⭐️ 5 (75)
Super Duplex Central City Apt Free Private parking

No image available

£10,165
£83
31%
111£48❌❌❌Y / Y⭐️ 5 (103)
Cosy Central Plymouth Studio Apartment - Sleeps 2

No image available

£14,291
£53
69%
111£53❌❌✅N / Y⭐️ 5 (13)
Plymouth Central Apartments No. 1 by HomeInspire

No image available

£22,287
£105
56%
112£67❌❌✅Y / Y⭐️ 0 (0)
♥️Hideaway, Victorian townhouse apartment & parking

No image available

£13,635
£49
76%
112£0❌❌❌Y / Y⭐️ 4.8 (178)
Plymouth Central Apartments No. 2 by HomeInspire

No image available

£23,652
£121
51%
112£67❌❌❌Y / Y⭐️ 0 (2)
Grand Victorian apartment

No image available

£24,112
£72
91%
115£0❌❌❌Y / Y⭐️ 5 (49)
The Garden Apartment ~ with FREE onsite parking

No image available

£18,347
£75
65%
112£48❌❌❌Y / Y⭐️ 5 (128)
Brand -new modern apartment

No image available

£18,401
£117
42%
11.51£19❌❌❌Y / N⭐️ 5 (8)
The Rooftops by Pureserviced

No image available

£24,184
£109
60%
111£22❌❌✅Y / Y⭐️ 4.5 (23)
ALEXANDRA free wifi & off-street parking

No image available

£16,582
£51
84%
113£43❌❌❌Y / Y⭐️ 5 (387)
Plymouth home with own entrance and private space

No image available

£13,248
£60
60%
11.51£0❌❌✅Y / Y⭐️ 5 (273)
The Garden Flat

No image available

£15,237
£76
52%
112£21❌❌❌N / Y⭐️ 5 (8)
Luxury 1 bedroom first floor apartment

No image available

£31,795
£109
80%
111£0❌❌❌Y / Y⭐️ 5 (9)
Heart of the Barbican - Acoras Apartment

No image available

£15,513
£64
65%
113£23❌❌❌Y / Y⭐️ 4.5 (31)
Standard En-Suite Apartment 2

No image available

£14,835
£52
75%
112£29❌❌❌Y / N⭐️ 4.5 (3)
Superior Sea View Apartment 5

No image available

£18,339
£63
75%
11.52£29❌❌❌Y / N⭐️ 4.5 (55)
Superior En-Suite Apartment 1

No image available

£13,788
£55
64%
112£29❌❌❌Y / N⭐️ 0 (2)
Cosy, Flat with Garden near Uni & Centre

No image available

£16,165
£50
87%
112£29❌❌✅Y / Y⭐️ 5 (248)
Stylish 1 bed flat| w/parking| Barbican/Hoe area

No image available

£16,967
£72
61%
112£48❌❌❌Y / Y⭐️ 5 (112)
1 Bed Apt (sleeps 4) seconds from the Seafront

No image available

£22,312
£74
81%
113£29❌❌❌Y / Y⭐️ 5 (169)

Return Metrics

165.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£5,420£10,840£16,260£21,680£27,100£54,200£162,601
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£5,420£10,840£16,260£21,680£27,100£54,200£162,601

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

165.22%

Payback Period Days

221

Return on Investment

165.22%

property-location

Prospect St England

1 bed • 1 bath • 2 guests

£17,873

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £81/night at 53% occupancy.Projected nightly rate is £78/night at 63% occupancy.

Top 53% of comparables

Top 38% 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.

£18,059

Avg annual revenue

63%

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

£5k

£15k

£25k

£35k

Sign up to see the data on 40 all comparables

£5,420

Profit

Revenue

£17,873

Operating Expenses

£11,373

Operating Income

£6,500

Net Effective Rent

£1,080

Profit (Cash Flow)

£5,420

£3,280

Cash Investment

Renos & Furnishing

£3,205

Setup Costs

£75

Total

£3,280

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

165.22%

Payback Period Days

221

🤩

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