BNBCalc Short Term Rental Investment Analysis Southway, , England,

2 bed • 1 bath • 4 guests • £150,000

BNB

Calc

Annual Revenue

£29,789

Profit (Cash Flow)

£11,097

Cap Rate

13.3%

Annual Revenue

£29,789

AirDNA projects £108/night at 73% occupancy ($28,802). Airbtics projects £117/night at 68% occupancy ($28,937). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, £117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£22,714	£29,535	£37,018	£45,444
Occupancy	58%	68%	77%	85%
Nightly Rate	£105	£116	£127	£141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Detached Bungalow in Colchester town centre	£40,879	£149	75%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (147)
Wallgate House A- Step back into Roman History	£31,059	£117	70%	2	1	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury cottage in the heart of Colchester	£32,089	£143	60%	2	1	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (78)
Stylish 2 Bed Apartment With Free Parking, WiFI	£27,659	£128	59%	2	1	3	£0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
2 bed Coach House - Great Location - Free parking	£28,738	£119	64%	2	1	2	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Colchester Town Beautiful Duplex Apartment	£20,490	£110	47%	2	1.5	1	£58	❌	❌	❌	Y / Y	⭐️ 4.5 (198)
Two Bedroom Flat Town Centre Colchester	£23,451	£133	48%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (77)
Colchester Cntr+Cosy+Office+Patio+Train+Park+Pet	£21,798	£103	56%	2	1	3	£29	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
🌟Two Bed🌟Station🌟WiFi🌟Netflix🌟Hospital🌟	£26,703	£114	60%	2	1	2	£58	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
2 Bedroom annex with Sky sports & movies + parking	£16,574	£106	42%	2	1	3	£12	❌	❌	❌	Y / Y	⭐️ 5 (104)
🌟Stylish🌟2 Bed Apartment🌟Station🌟A&E🌟WiFi🌟	£28,814	£118	63%	2	1	2	£58	❌	❌	❌	Y / Y	⭐️ 5 (78)
Wallgate House B - Step back into Roman History	£31,195	£114	71%	2	1	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stylish Apartment Garland Road Colchester House	£33,876	£112	79%	2	1	1	£63	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lovely 2 bed house close to Colchester City Centre	£27,082	£90	81%	2	1	3	£22	❌	❌	❌	Y / Y	⭐️ 5 (63)
Parking - Fast Wifi - 2 Double Bedrooms - Smart Tv	£26,380	£103	67%	2	1	4	£53	❌	❌	✅	Y / Y	⭐️ 5 (27)
2 Bed /Sleeps 5 /Central Colchester /Castle Park	£28,589	£127	57%	2	1	1	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Abbey Field Willow Apartment by Catchpole Stays	£32,043	£109	79%	2	2	4	£34	❌	❌	❌	Y / Y	⭐️ 5 (12)
2 Bedroom Flat Ground Floor Town Centre	£32,152	£127	69%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (48)
Delightful 2-bedroom Victorian Terraced House	£26,913	£116	60%	2	2	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (58)
Coach House near Colchester Town	£24,663	£96	70%	2	1	7	£10	❌	❌	❌	Y / Y	⭐️ 5 (93)
Bumbleebee Bungalow- With office / gaming space	£33,841	£117	77%	2	1	3	£39	❌	❌	✅	Y / Y	⭐️ 5 (9)
Luxury Apartment Close to Town Centre	£23,722	£108	60%	2	2	1	£0	❌	❌	❌	Y / N	⭐️ 4.5 (41)
Little Oaks house- A boutique and cosy house	£29,517	£120	67%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Luxury 2 Bedroom 3 Bed Apartment with Garden	£34,188	£94	97%	2	2	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (24)
Long Stay \| Free Parking \| Contractors \| Station	£39,499	£139	75%	2	2	2	£83	❌	❌	❌	Y / Y	⭐️ 5 (22)
Two Bed Coach House - Fast WiFi - Super-king Bed	£25,081	£90	74%	2	1	4	£49	❌	❌	❌	Y / Y	⭐️ 5 (13)
Kensington House - Perfect for Contractor stays	£34,567	£111	85%	2	1.5	1	£0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Entire home Long let Centre Classic Gem 2 Dbl Room	£33,646	£100	91%	2	1	6	£29	❌	❌	✅	Y / Y	⭐️ 4.5 (84)
Two Bed, Two bath, Apartment with Parking Space	£25,890	£124	54%	2	2	7	£73	❌	❌	❌	Y / Y	⭐️ 5 (19)
House in Colchester	£28,465	£109	69%	2	1	2	£39	❌	❌	✅	Y / N	⭐️ 5 (10)
Stylish 2-Bed 2-Bath Apartment with Free Parking	£19,545	£92	54%	2	2	10	£86	❌	❌	❌	Y / Y	⭐️ 0 (2)
Lovely 2BR in the heart of Colchester with parking	£28,964	£87	88%	2	1	2	£49	❌	❌	❌	Y / N	⭐️ 4.5 (59)
Guest Homes \| Propelair Apartment	£48,486	£184	70%	2	1	2	£63	❌	❌	❌	Y / Y	⭐️ 5 (5)
2 bed terrace house for rent in Colchester town!	£44,141	£123	97%	2	1.5	3	£49	❌	❌	✅	Y / Y	⭐️ 5 (8)
Quiet Cosy Pied-à-terre in the heart of Colchester	£25,756	£88	80%	2	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (8)
Two Double Bed Coach House with Parking Fast WiFi	£30,524	£123	66%	2	1	4	£49	❌	❌	❌	Y / Y	⭐️ 5 (7)
luxury arena	£27,907	£141	54%	2	1	6	£0	❌	❌	❌	Y / N	⭐️ 0 (2)
Contractors \| Free Parking \| Station \| Students	£24,378	£128	52%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Starview Apartment 101	£43,649	£145	81%	2	2	3	£39	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
The Blue House	£23,298	£116	55%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

21.2% 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)	£11,097	£22,194	£33,292	£44,389	£55,486	£110,973	£332,921
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£1,943	£4,010	£6,210	£8,549	£11,038	£26,077	£112,499
Down Payment	£37,500	£37,500	£37,500	£37,500	£37,500	£37,500	£37,500
Property Appreciation	£4,500	£9,135	£13,909	£18,826	£23,891	£51,587	£214,089
Total Return	£55,040	£72,840	£90,911	£109,265	£127,916	£226,138	£697,011

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.2%

Cap Rate

13.3%

Return on Investment

33.52%

Southway England

2 bed • 1 bath • 4 guests

Purchase Price

139

Airbnb Investor Score

£11,097

Annual Profit

13.3%

Cap Rate

21.2%

Cash on Cash

£29,789

Annual Revenue

BNBCalc predicts this property will get $117 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

£29,655

Avg annual revenue

68%

Avg occupancy rate

£116

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

£25k

£40k

£50k

£11,097

Profit

Revenue

£29,789

Operating Expenses

£9,827

Operating Income

£19,961

Mortgage & Taxes

£8,864

Profit (Cash Flow)

£11,097

£52,328

Cash Investment

Down Payment

£37,500

Renos & Furnishing

£4,823

Closing Costs

£10,005

Total

£52,328

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.2%

Cap Rate

13.3%

Return on Investment

33.52%