BNBCalc Short Term Rental Investment Analysis Shaftesbury Quay, , England, SG14 1SF

1 bed • 1 bath • 2 guests • £160,000

BNB

Calc

Annual Revenue

£25,517

Profit (Cash Flow)

£872

Cap Rate

7.3%

Annual Revenue

£25,517

AirDNA projects £86/night at 79% occupancy ($24,887). Airbtics projects £97/night at 72% occupancy ($25,517). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, £97 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,136	£25,755	£34,627	£47,999
Occupancy	60%	73%	84%	96%
Nightly Rate	£82	£94	£110	£134

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique Cottage in Hertford Town Centre	£24,436	£95	70%	1	1	3	£24	❌	❌	❌	Y / Y	⭐️ 5 (53)
Hertford, Folly Island, Bijou Cabin + Ensuite	£19,236	£65	80%	1	1	2	£19	❌	❌	❌	N / Y	⭐️ 5 (326)
Gorgeous 1 bed Studio, stunning features & Wifi.	£16,723	£81	54%	1	1	2	£49	❌	❌	❌	N / Y	⭐️ 4.7 (24)
OnRiver, FastWifi, SmartTV, 5minWalkTown Centre	£19,550	£105	51%	1	1	3	£0	❌	❌	❌	N / Y	⭐️ 5 (158)
Spacious, Luxurious & Modern Barn With Views	£37,171	£121	84%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (151)
1 bedroom self contained studio	£23,615	£76	84%	1	1	1	£19	❌	❌	❌	N / Y	⭐️ 5 (49)
Apartment in Hertfordshire	£30,169	£129	62%	1	1	1	£19	❌	❌	❌	Y / N	⭐️ 5 (24)
Tranquil Garden Studio	£22,261	£75	79%	1	1	2	£19	❌	❌	❌	Y / Y	⭐️ 5 (75)
Stunning Hertford studio, private, self-contained.	£17,994	£129	38%	1	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (28)
Magical yurt at Michael's Folly	£21,920	£78	77%	1	1	1	£0	❌	❌	❌	N / N	⭐️ 5 (64)
Pump House, Open countryside with all the comforts	£32,428	£89	97%	1	1	1	£22	❌	❌	❌	Y / Y	⭐️ 5 (86)
Clovelly studio is self contained.	£14,672	£88	45%	1	1	2	£19	❌	❌	❌	N / Y	⭐️ 5 (78)
1-bedroom apartment with Balcony, Hoddesdon	£21,883	£98	58%	1	1	1	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Velvet 1-bedroom apartment, Clockhouse, Hoddesdon	£25,665	£113	59%	1	1	1	£49	❌	❌	❌	Y / Y	⭐️ 4 (5)
1 bedroom Business travel to WGC– Super fast wi-fi	£34,527	£96	98%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Good parking, fantastic views & privacy. Retreat.	£16,261	£76	56%	1	1	2	£26	❌	❌	❌	Y / Y	⭐️ 5 (142)
Brand new garden studio with private access.	£17,185	£70	67%	1	1.5	2	£0	❌	❌	❌	N / N	⭐️ 5 (54)
Modern Self-Contained Studio Near Cheshunt	£11,658	£68	47%	1	1	1	£0	❌	❌	❌	N / N	⭐️ 4.8 (100)
Deluxe 1 bedroom in Welwyn Town Centre - Sky TV	£24,499	£82	82%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Deluxe 1 bedroom in Welwyn Town Centre - Free Wifi	£32,534	£92	97%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Guest house in renovated stables	£24,991	£98	67%	1	1	1	£44	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cozy top floor apartment near canal.	£16,965	£126	35%	1	1	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (13)
Hoddesdon short term let	£20,700	£83	68%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Cycle and relax in Lee Valley	£13,834	£59	64%	1	1.5	3	£16	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Modern 1 bedroom Welwyn Town Centre- Free internet	£39,686	£136	80%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Beautiful garden studio near Knebworth & Welwyn	£17,734	£93	52%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Entire Home Hertford - Bibis	£27,371	£90	83%	1	1	2	£0	❌	❌	✅	Y / N	⭐️ 5 (23)
Immaculate Separate Accommodation	£24,612	£99	68%	1	1	2	£24	❌	❌	✅	Y / Y	⭐️ 5 (38)
Luxury 1 Bedroom in heart of Welwyn Town Centre	£32,199	£92	96%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Boutique 1 bedroom in Welwyn Town Centre	£33,823	£96	96%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Elegant 1 bedroom in heart of Welwyn Town Centre	£19,969	£84	65%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4 (4)
Modern 1 bedroom in Welwyn Town Centre	£32,741	£93	96%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Entire home with new marble bathroom and parking	£29,279	£82	98%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Outstanding central Hertford house garden parking	£25,138	£109	62%	1	1	1	£10	✅	❌	✅	Y / N	⭐️ 4.3 (7)
Velvet 1-bedroom penthouse, Clockhouse, Hoddesdon	£32,799	£143	61%	1	1	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (6)
Superb Modern 1 Bed Apartment in Hertfordshire	£29,811	£99	80%	1	1	1	£39	❌	❌	❌	Y / Y	⭐️ 5 (58)
Executive 1 bedroom Welwyn Town Centre - Free Wifi	£31,106	£95	89%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Stunning 1 bedroom Welwyn Town Centre - Central	£44,151	£136	89%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
1 Bed Welwyn Garden City - Fully equipped & ready!	£40,215	£134	82%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Spacious 1 Bedroom Welwyn Town Centre - Free Sky	£40,677	£136	82%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

2.17% 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)	£871	£1,743	£2,615	£3,487	£4,359	£8,719	£26,157
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£128,000	£128,000	£128,000	£128,000	£128,000	£128,000	£128,000
Down Payment	£32,000	£32,000	£32,000	£32,000	£32,000	£32,000	£32,000
Property Appreciation	£4,800	£9,744	£14,836	£20,081	£25,483	£55,026	£228,361
Total Return	£165,671	£171,487	£177,452	£183,569	£189,843	£223,745	£414,519

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.17%

Cap Rate

7.29%

Return on Investment

18.07%

Shaftesbury Quay England, SG14 1SF

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

£871

Annual Profit

7.3%

Cap Rate

2.2%

Cash on Cash

£25,517

Annual Revenue

BNBCalc predicts this property will get $97 per night with 72% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

£26,054

Avg annual revenue

72%

Avg occupancy rate

£97

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

£20k

£35k

£45k

£872

Profit

Revenue

£25,517

Operating Expenses

£13,852

Operating Income

£11,665

Mortgage & Taxes

£10,793

Profit (Cash Flow)

£872

£40,073

Cash Investment

Down Payment

£32,000

Renos & Furnishing

£3,273

Closing Costs

£4,800

Total

£40,073

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.17%

Cap Rate

7.29%

Return on Investment

18.07%