Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Richmond Way, Hammersmith and Fulham, London, W12 8LY, United Kingdom

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$95,679

Profit (Cash Flow)

$40,533

Cash on Cash Return

NaN%

Annual Revenue

$95,679

AirDNA projects $292/night at 67% occupancy ($71,456). Airbtics projects $354/night at 74% occupancy ($95,679). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 74% occupancy rate, $354 rate per night.

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

Percentiles25%50%75%90%
Revenue$85,293$99,994$127,854$143,615
Occupancy67%81%85%89%
Nightly Rate$292$357$424$436

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$40,533$81,066$121,599$162,132$202,665$405,330$1,215,990
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$40,533$81,066$121,599$162,132$202,665$405,330$1,215,990

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

Richmond Way England, W12 8LY

2 bed • 1 bath • 4 guests

$5,349

Zestimate

$95,679

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 67% occupancy.Projected nightly rate is $354/night at 74% occupancy.

Top 61% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

$40,533

Profit

Revenue

$95,679

Operating Expenses

$23,838

Operating Income

$71,841

Net Effective Rent

$31,308

Profit (Cash Flow)

$40,533

$NaN

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN