BNBCalc Short Term Rental Investment Analysis Rushmore Rd, , England, E5

1 bed • 1 bath • 1 guests • £500,000

BNB

Calc

Annual Revenue

£42,265

Profit (Cash Flow)

£115

Cap Rate

6.8%

Annual Revenue

£42,265

AirDNA projects £111/night at 63% occupancy ($25,581). Airbtics projects £118/night at 66% occupancy ($28,353). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, £138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,146	£25,829	£43,303	£55,252
Occupancy	51%	65%	84%	94%
Nightly Rate	£91	£107	£138	£155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique one bed house, with patio.	£41,143	£126	87%	1	1.5	3	£51	❌	❌	✅	Y / Y	⭐️ 5 (54)
Private London En-Suite Room Shower Massage jet 9g	£18,826	£81	51%	1	1	1	£59	❌	❌	❌	N / Y	⭐️ 0 (1)
Studio flat in Cool Clapton	£27,344	£89	84%	1	1	3	£31	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
London Zone 2 Cosy One Bedroom Modern Apt	£13,885	£124	30%	1	1.5	3	£60	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Super Cute Studio Flat	£20,840	£92	62%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Studio London Hackney near Homerton Hospital	£18,129	£91	53%	1	1	2	£31	❌	❌	✅	Y / Y	⭐️ 0 (1)
1 BD with private living space	£31,295	£140	61%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Photography Loft - Fossil Stills	£59,407	£268	59%	1	1	1	£60	❌	❌	✅	Y / Y	⭐️ 5 (119)
Luxury Double en-suite room with Massage Shower	£17,652	£64	63%	1	1	1	£56	❌	❌	❌	N / Y	⭐️ 3.5 (3)
Private Luxury Room with Hot tub Spa massage 5g	£21,248	£93	51%	1	1	1	£60	❌	✅	❌	N / Y	⭐️ 4.7 (10)
Spacious home with balcony and office	£34,340	£93	100%	1	1	3	£40	❌	❌	❌	Y / Y	⭐️ 5 (5)
Flat flooded in light in creative community area.	£35,793	£114	84%	1	1	2	£31	❌	❌	❌	Y / Y	⭐️ 5 (40)
Bright & stylish apartment in vibrant Clapton	£31,130	£110	76%	1	1	2	£46	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Newly refurbished Hackney flat	£54,306	£192	76%	1	1	3	£40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Private London Room with Shower massage jets 6g	£16,353	£76	59%	1	1	1	£0	❌	❌	✅	N / Y	⭐️ 5 (1)
Large, Light & Quiet Private Home in Hackney	£44,017	£132	90%	1	1	3	£40	❌	❌	❌	Y / N	⭐️ 4.9 (64)
Spacious Room in Comfortable Flat - Great Location	£17,360	£148	32%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Luxury London In-room Private hot tub Massage jets	£27,810	£107	61%	1	2	1	£60	❌	✅	❌	N / Y	⭐️ 4.3 (14)
Modern flat in the heart of hackney	£38,877	£108	97%	1	1	9	£46	❌	❌	❌	Y / N	⭐️ 5 (27)
Clapton Hideaway	£21,730	£89	67%	1	1	2	£0	❌	❌	✅	Y / N	⭐️ 5 (19)
Stylish 1 bed Garden Flat in the Heart of Clapton	£51,195	£155	90%	1	1	28	£51	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lovely 1 bed garden flat in Lower Clapton	£46,135	£145	86%	1	1	3	£51	❌	❌	❌	N / N	⭐️ 4.5 (6)
Cosy Garden Flat in Prestigious Residential Area	£24,873	£82	74%	1	1	3	£120	❌	❌	❌	Y / Y	⭐️ 2.4 (3)
Cosy 1 bed studio flat	£26,472	£108	67%	1	0	2	£0	❌	❌	❌	Y / N	⭐️ 5 (17)
Charming flat in Hackney	£33,023	£90	100%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Stylish & Spacious 1 bedroom apartment, Hackney	£36,367	£151	64%	1	1	4	£51	❌	❌	❌	Y / Y	⭐️ 5 (15)
1 Bed Flat in the Heart of Vibrant Hackney	£46,386	£138	92%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Stylish, self-contained home in heart of Hackney	£50,721	£147	94%	1	1	28	£51	❌	❌	❌	Y / Y	⭐️ 0 (2)
Deluxe double room with shower	£16,736	£104	44%	1	1	1	£0	❌	❌	❌	N / Y	⭐️ 4 (1)
Log Cabin/Hackney Home. Own bathroom/kitchenette	£15,832	£116	37%	1	1	2	£41	❌	❌	✅	N / N	⭐️ 5 (23)
Spacious 1 Bed Flat/ Hackney Central Station	£22,815	£118	53%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (5)
Modern Victorian Garden Apartment in Hackney	£47,979	£155	83%	1	1	5	£81	❌	❌	❌	Y / Y	⭐️ 5 (8)
Studio in Hackney w/ Private En-Suite Bathroom	£18,630	£102	49%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Studio in Hackney w/ Private En-Suite Bathroom	£15,518	£102	41%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 3 (2)
Studio in Hackney w/ Private En-Suite Bathroom	£16,354	£102	43%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Studio Staycation	£16,806	£92	50%	1	1	1	£0	❌	❌	❌	N / N	⭐️ 4 (4)
Bijoux apartment with garden	£33,023	£90	100%	1	1	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Luxury studio in-room private Jacuzzi hot tub 8g	£19,468	£75	71%	1	1	1	£0	❌	✅	❌	N / Y	⭐️ 4.3 (24)
Cosy Studio with En-suite in Hackney	£27,124	£102	72%	1	1	1	£15	❌	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

1.2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£114	£229	£343	£458	£573	£1,146	£3,438
Revenue Appreciation	£1,267	£2,573	£3,919	£5,304	£6,731	£14,535	£60,322
Home Equity	£400,000	£400,000	£400,000	£400,000	£400,000	£400,000	£400,000
Down Payment	£100,000	£100,000	£100,000	£100,000	£100,000	£100,000	£100,000
Property Appreciation	£15,000	£30,450	£46,363	£62,754	£79,637	£171,958	£713,631
Total Return	£516,382	£533,253	£550,626	£568,517	£586,941	£687,639	£1,277,392

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.2%

Cap Rate

6.76%

Return on Investment

18.51%

Rushmore Rd England, E5

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

£114

Annual Profit

6.8%

Cap Rate

1.2%

Cash on Cash

£42,265

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £111/night at 63% occupancy.Projected nightly rate is £118/night at 66% occupancy.

Occupancy Rate

Top 28% 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.

£29,374

Avg annual revenue

66%

Avg occupancy rate

£117

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

£15k

£30k

£45k

£60k

£115

Profit

Revenue

£42,265

Operating Expenses

£8,422

Operating Income

£33,843

Mortgage & Taxes

£33,728

Profit (Cash Flow)

£115

£115,000

Cash Investment

Down Payment

£100,000

Renos & Furnishing

£0

Closing Costs

£15,000

Total

£115,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.2%

Cap Rate

6.76%

Return on Investment

18.51%