BNBCalc Short Term Rental Rental Arbitrage Analysis Tithe Barn, , England,

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£33,672

Profit (Cash Flow)

£5,857

Cash on Cash Return

122.5%

Annual Revenue

£33,672

AirDNA projects £155/night at 66% occupancy ($37,402). Airbtics projects £136/night at 68% occupancy ($33,672). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, £136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£24,249	£32,957	£43,943	£58,041
Occupancy	60%	69%	76%	85%
Nightly Rate	£109	£129	£154	£182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Juliet House	£27,914	£92	83%	2	2.5	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (373)
Sailmaker's Cottage - Lymington Town Centre	£41,272	£142	76%	2	1	1	£47	❌	❌	✅	Y / Y	⭐️ 5 (86)
Quirky two-bed house in Lymington	£22,738	£77	79%	2	1.5	2	£43	❌	❌	❌	Y / N	⭐️ 4.5 (157)
Perfect Getaway\|Solent View\|Parking\|Couples/Groups	£53,636	£203	68%	2	1	2	£128	❌	❌	❌	Y / Y	⭐️ 5 (20)
Characterful cottage in central Lymington	£39,590	£152	70%	2	1.5	2	£76	❌	❌	✅	Y / Y	⭐️ 5 (144)
Modern town apartment 2 mins from water.	£29,013	£100	75%	2	2	2	£52	❌	❌	✅	Y / Y	⭐️ 5 (223)
Historic Lymington Quay \| Two The Old Alarm	£36,937	£131	75%	2	1	2	£47	❌	❌	❌	Y / Y	⭐️ 5 (193)
Peggy's Holt	£18,666	£76	66%	2	1	3	£29	❌	❌	✅	Y / Y	⭐️ 5 (208)
Sleeps 6 Lymington Lock off	£32,014	£196	44%	2	1	2	£95	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stunning Cottage in the heart of Lymington	£36,653	£130	75%	2	1	3	£43	❌	❌	❌	Y / Y	⭐️ 5 (138)
Beaufort House, Town Centre apartment plus parking	£29,964	£136	60%	2	2	2	£23	❌	❌	❌	Y / Y	⭐️ 5 (246)
Lymington, Captains Row	£32,116	£133	64%	2	1	3	£81	❌	❌	✅	Y / Y	⭐️ 5 (83)
Solent Haven, Lymington with sea views and parking	£27,691	£154	49%	2	1	4	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Lymington's Historic Quay, 1 The Old Alarm	£25,966	£117	60%	2	1	3	£43	❌	❌	❌	Y / Y	⭐️ 5 (147)
Stylish Apartment in Lymington, New Forest	£26,190	£99	70%	2	2	3	£73	❌	❌	❌	Y / Y	⭐️ 5 (112)
Garden flat, Lymington. Newly refurbished+parking	£24,072	£127	51%	2	2	3	£29	❌	❌	❌	Y / Y	⭐️ 5 (60)
Crew Cottage, Central Lymington	£32,953	£139	64%	2	1	3	£47	❌	❌	✅	Y / Y	⭐️ 5 (48)
Central Lymington Apartment with Parking	£28,739	£103	74%	2	1	2	£38	❌	❌	❌	Y / Y	⭐️ 5 (335)
Elegant property in the coastal town of Lymington	£27,957	£115	63%	2	1	3	£71	❌	❌	❌	Y / Y	⭐️ 5 (32)
2 bed cottage near the train station with parking	£37,090	£118	85%	2	2	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (184)
Cormorant Cottage - Stylish 2 bed, 2 bath cottage	£37,662	£312	33%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Saltmarsh, Lymington New Forest, refurbished house	£28,567	£84	92%	2	1	3	£43	❌	❌	❌	Y / Y	⭐️ 5 (55)
“When all else fails take a holiday”~Book Trinny’s	£30,547	£97	85%	2	1	4	£66	❌	❌	❌	Y / Y	⭐️ 5 (204)
Newgate Cottage: Luxury 2 bed with quay view	£34,411	£129	73%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Sea Cottage, Lymington. A Charming Stay nr Marinas	£34,082	£96	96%	2	1	2	£32	❌	❌	✅	Y / Y	⭐️ 5 (418)
2BR Heated Yacht, Lymington Centre, Beautiful View	£30,376	£141	56%	2	2	1	£62	❌	❌	❌	N / N	⭐️ 5 (60)
Cosy Thatched Cottage	£45,516	£160	76%	2	1	2	£66	❌	❌	✅	Y / Y	⭐️ 5 (84)
Salterns Cottage, 27 Stanley Road,Lymington	£20,729	£111	50%	2	1	5	£52	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
Lymington High Street, Parking, Sea View, Terrace	£46,357	£163	77%	2	1	3	£47	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
The Cottage by The Quay	£25,808	£121	58%	2	2	4	£56	❌	❌	❌	Y / Y	⭐️ 5 (110)
Stunning views over Lymington river	£24,678	£105	60%	2	2.5	4	£56	❌	❌	❌	Y / Y	⭐️ 5 (152)
Homely 2 bedroom cottage a short walk from town	£44,172	£182	66%	2	1	2	£38	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Charming Cottage Lymington	£31,454	£123	70%	2	1	3	£0	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Whole house Lymington cottage sleeps 4	£33,294	£111	81%	2	1	2	£33	❌	❌	✅	Y / Y	⭐️ 5 (211)
Chestnut Cottage, Orchard Mews, Lymington	£45,827	£197	63%	2	1.5	2	£47	❌	❌	✅	Y / Y	⭐️ 5 (73)
Stylish Barn with hot tub	£63,909	£180	97%	2	2	1	£0	❌	✅	✅	Y / Y	⭐️ 5 (30)
Newly modernised house a stones throw from the sea	£42,669	£166	68%	2	2	2	£43	❌	❌	❌	Y / N	⭐️ 5 (51)
2 bedroom cottage in the heart of Lymington Quay	£57,254	£156	100%	2	1	2	£47	❌	❌	❌	Y / Y	⭐️ 5 (58)
Spinnaker Cottage - Close to Town centre. Quiet Location.	£26,530	£135	52%	2	1	2	£33	❌	❌	❌	Y / Y	⭐️ 4.9 (92)

Return Metrics

122.45% 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)	£5,856	£11,713	£17,569	£23,426	£29,283	£58,566	£175,699
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	£5,856	£11,713	£17,569	£23,426	£29,283	£58,566	£175,699

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

122.45%

Payback Period Days

298

Return on Investment

122.45%

Tithe Barn England

2 bed • 1 bath • 4 guests

Monthly Rent

£33,672

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £155/night at 66% occupancy.Projected nightly rate is £136/night at 68% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

£33,680

Avg annual revenue

68%

Avg occupancy rate

£135

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

£30k

£45k

£65k

£5,857

Profit

Revenue

£33,672

Operating Expenses

£13,416

Operating Income

£20,257

Net Effective Rent

£14,400

Profit (Cash Flow)

£5,857

£4,783

Cash Investment

Renos & Furnishing

£4,708

Setup Costs

£75

Total

£4,783

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

122.45%

Payback Period Days

298