BNBCalc Short Term Rental Rental Arbitrage Analysis Streatley Road, London, UK

2 bed • 1 bath • 6 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£73,556

Profit (Cash Flow)

£6,667

Cash on Cash Return

135.1%

Annual Revenue

£73,556

AirDNA projects £166/night at 77% occupancy ($46,775). Airbtics projects £218/night at 70% occupancy ($55,836). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, £255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£34,244	£61,456	£75,103	£101,331
Occupancy	61%	75%	79%	88%
Nightly Rate	£152	£222	£255	£309

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Breathtaking 2BR Flat w/private Garden, Kilburn	£73,893	£253	78%	2	1	3	£130	❌	❌	❌	Y / Y	⭐️ 4 (3)
Stylish 2 Bed Apartment 10min from Centre (Zone 2)	£49,696	£148	91%	2	1	2	£64	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
Modern 2BD Flat with Garden - West Hampstead	£41,262	£159	68%	2	1.5	2	£107	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Superb Flat centrally located 2 bedrooms & balcony	£44,572	£154	78%	2	1	2	£58	❌	❌	❌	Y / Y	⭐️ 5 (50)
Lovely 2 Bed Flat nr Kilburn station with garden	£27,900	£99	71%	2	1	3	£107	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Architect's Designed Apartment 15min to Centre	£93,793	£295	87%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (32)
STUNNING BRAND NEW APARTMENT	£96,385	£306	86%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (94)
15 Minute Central London Spacious 2 Bed	£69,781	£274	69%	2	1	3	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Modern \| 2BR \| 2 BA \| Near shops & cafes	£72,213	£264	73%	2	2	2	£122	❌	❌	❌	Y / Y	⭐️ 4.6 (74)
Cheerful, Welcoming 2 Bedroom Home with Garden	£32,056	£222	39%	2	2	2	£30	❌	❌	❌	Y / Y	⭐️ 5 (17)
Stunning 2 Bed Flat in Queens Park	£47,280	£261	47%	2	2	3	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
Stylish Penthouse with City Views & balcony AC	£80,156	£310	68%	2	2	5	£148	❌	❌	❌	Y / Y	⭐️ 5 (5)
Light, bright 2 bedroom apartment, great location	£38,879	£175	60%	2	1	10	£98	❌	❌	❌	Y / N	⭐️ 4.5 (7)
GuestReady - Superb modern with garden in Kilburn	£40,618	£131	81%	2	1	1	£127	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Centrally located cosy 2 bed flat, London NW6	£37,181	£174	58%	2	1.5	3	£64	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Ample, bright, stylish apartment with terrace	£51,646	£177	79%	2	2	5	£78	❌	❌	❌	Y / Y	⭐️ 5 (18)
Stunning Apartment Close to Central London	£51,419	£225	62%	2	2	14	£127	❌	❌	❌	Y / Y	⭐️ 5 (64)
Perfect For Long Stay Kilburn \| 2 Bed \| High Road	£41,651	£127	88%	2	1	2	£78	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Lovely 2 bedroom flat with garden in kilburn	£16,283	£99	42%	2	1	3	£107	❌	❌	❌	Y / Y	⭐️ 4.3 (65)
Classy House in Maida Vale - Private Garden	£66,152	£238	76%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Two Bedroom Garden Flat in West Hampstead	£46,089	£244	50%	2	2	2	£75	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Luxury Penthouse w/ Roof Terrace Overlooking Park	£86,235	£445	53%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
2 Bed Flat In Centre Of Kilburn (London Zone 2)	£34,833	£122	78%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 3.8 (7)
Ample, bright, modern apartment with terrace	£63,371	£219	79%	2	2	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Fab 2 bed in prime W Hampstead	£52,700	£148	97%	2	1	10	£74	❌	❌	✅	Y / N	⭐️ 5 (2)
Superb garden flat	£46,455	£173	73%	2	1	3	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Modern and trendy 2/3 bed, 2 bath in Queens park	£63,435	£230	75%	2	2	3	£118	❌	❌	❌	Y / Y	⭐️ 5 (9)
Light & Spacious Garden Flat London	£88,151	£242	99%	2	1	5	£78	❌	❌	❌	Y / Y	⭐️ 5 (252)
Stunning 2BR Flat w/private Garden, Kilburn	£59,736	£218	75%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
✪2 BED APT✪WiFi ✪ BUSINESS✪ LEISURE✪FAMILIES ✪	£59,331	£309	52%	2	1	1	£98	❌	❌	❌	Y / Y	⭐️ 3.9 (8)
Spacious Flat w/Garden in W Hampstead for 7 People	£71,824	£250	78%	2	2	2	£69	❌	❌	✅	Y / Y	⭐️ 5 (9)
GuestReady - Spacious retreat at Grange Park	£44,659	£148	80%	2	1	1	£127	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Brand New Luxury Apartment with Terrace Park Views	£82,180	£416	54%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 2 (1)
Spacious 2 bedroom flat with terrace. Discounted!	£134,300	£446	82%	2	2	5	£68	❌	❌	❌	Y / Y	⭐️ 5 (31)
Lovely 2 bedroom flat with big sunny, garden	£62,463	£225	75%	2	2	4	£49	❌	❌	❌	Y / Y	⭐️ 5 (2)
QUEENS PARK / KILBURN FLAT	£22,915	£82	76%	2	1.5	30	£0	❌	❌	✅	Y / Y	⭐️ 4 (44)
Central London Gem: Contemporary 2BR/2BA	£60,758	£223	65%	2	2	1	£123	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Two bed in Queens Park NW6	£60,191	£179	92%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (11)
2 Bedroom flat in Kilburn	£24,015	£98	67%	2	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.4 (5)

Return Metrics

135.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£6,667	£13,334	£20,001	£26,668	£33,335	£66,671	£200,013
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	£6,667	£13,334	£20,001	£26,668	£33,335	£66,671	£200,013

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

135.09%

Payback Period Days

270

Return on Investment

135.09%

Streatley Road England

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Tyan

£73,556

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £166/night at 77% occupancy.Projected nightly rate is £218/night at 70% 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.

£56,730

Avg annual revenue

70%

Avg occupancy rate

£218

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

£55k

£95k

£135k

£6,667

Profit

Revenue

£73,556

Operating Expenses

£18,889

Operating Income

£54,667

Net Effective Rent

£48,000

Profit (Cash Flow)

£6,667

£4,935

Cash Investment

Renos & Furnishing

£4,858

Setup Costs

£78

Total

£4,935

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

135.09%

Payback Period Days

270