BNBCalc Short Term Rental Rental Arbitrage Analysis Worthy Row, , England, NG5 5XD

3 bed • 2 bath • 8 guests • £0

BNB

Calc

Annual Revenue

£22,770

Profit (Cash Flow)

-£7,744

Cash on Cash Return

-113.1%

Annual Revenue

£22,770

AirDNA projects £139/night at 45% occupancy ($22,770). Airbtics projects £133/night at 60% occupancy ($29,138). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 45% occupancy rate, £139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£22,356	£29,452	£43,785	£53,325
Occupancy	53%	61%	72%	81%
Nightly Rate	£113	£129	£162	£175

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 bedroom spacious house	£21,734	£84	61%	3	1	1	£80	❌	❌	✅	Y / Y	⭐️ 4.1 (13)
Alderton House - Spacious 3 Bed with Parking	£34,348	£146	62%	3	1	3	£85	❌	❌	❌	Y / N	⭐️ 4.6 (17)
Crowthorne House Sleeps upto 8 contractors familes	£32,638	£139	64%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Entire house in Sherwood, Nottingham	£16,978	£75	59%	3	1	2	£45	❌	❌	❌	Y / N	⭐️ 5 (25)
Contemporary Nottingham Home	£37,038	£163	62%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Lovely 3 Bed Apartment	£31,983	£171	50%	3	1	1	£40	❌	❌	❌	Y / Y	⭐️ 4.2 (132)
Comfortable 3 Bed House with Garden & Parking	£26,137	£113	60%	3	1	2	£40	❌	❌	❌	Y / N	⭐️ 4.5 (43)
3 bed House Nottingham with driveway, close to M1	£25,332	£108	59%	3	1	2	£59	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
The Escape	£25,326	£95	67%	3	3	1	£81	❌	❌	✅	Y / Y	⭐️ 5 (50)
Ventnor Rise - 3 Bed house	£32,010	£100	83%	3	1	3	£90	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Spacious Comfortable Free Parking Garden	£25,113	£144	45%	3	1	2	£85	❌	❌	✅	Y / N	⭐️ 4.4 (16)
Charming 3-Bed Retreat, Excellent Locaton	£18,987	£113	44%	3	1	30	£45	❌	❌	❌	Y / N	⭐️ 4.7 (8)
Cosy 3-bedroom house Nottingham	£29,682	£96	81%	3	1	4	£75	❌	❌	✅	Y / Y	⭐️ 5 (14)
Dulverton house with driveway sleeps 6 jct26 M1	£30,654	£138	57%	3	1	2	£60	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Valley Rd 3BR Sleeps 5 home NR Hospital Uni & City	£37,999	£186	55%	3	2	3	£50	❌	❌	❌	Y / Y	⭐️ 5 (4)
Delightful 3 Bed Family Home	£28,780	£134	56%	3	2	2	£59	❌	❌	❌	Y / Y	⭐️ 3.2 (5)
Stunning Home \| Sleeps 6 \| Prime Location!	£50,508	£204	66%	3	1	2	£71	❌	❌	❌	Y / Y	⭐️ 5 (6)
3BR House Ideal for Corporate Stays in Nottingham	£35,503	£141	65%	3	1	3	£86	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Driveway parking,Big spacious house,sleeps 7people	£42,291	£175	64%	3	4	2	£70	❌	❌	❌	Y / N	⭐️ 4.7 (6)
Elegant Home with free Parking	£16,854	£76	58%	3	1	1	£78	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Affordable 3 Bedroom House,Parking,close to City	£26,718	£119	60%	3	1	2	£80	❌	❌	✅	Y / N	⭐️ 0 (2)
Peaceful and Inviting 3-Bed Home \| Ideal Location	£37,848	£124	81%	3	1	2	£70	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Luxury Stay- Netflx/Disney, Free Parking, sleeps 6	£32,561	£115	72%	3	1	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luxury 3 bed apt 5mins from city - free parking!	£37,374	£136	75%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (14)
JASIG Apartments-Comfy 3Bed home	£30,984	£173	49%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Comfy Home Near The City Centre	£39,567	£116	93%	3	1	5	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Beautiful 3-Bedroom Home \| Free Parking & Wi-Fi	£51,447	£175	79%	3	2	2	£65	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Stylish 3 bed home In Nottingham - Harmony House	£36,997	£147	69%	3	1	3	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
Charming & Welcoming Home \| Flexible Self Check-In	£21,747	£115	49%	3	1	2	£65	❌	❌	❌	Y / Y	⭐️ 4 (3)
Beautiful Home for 6 guests \| Pass The Keys	£29,096	£102	78%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Beautiful Nottingham home with Private Driveway	£27,306	£120	58%	3	2	1	£91	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
3Bed Home Minutes Away from Town	£41,735	£123	93%	3	2	1	£0	❌	✅	❌	Y / Y	⭐️ 4.7 (151)
Urban City Centre Contractor Home 3 Bedrooms	£44,266	£162	74%	3	2	2	£65	❌	❌	✅	Y / N	⭐️ 4.5 (15)
Spacious home near city hospital	£22,973	£123	50%	3	2	2	£35	❌	❌	❌	Y / N	⭐️ 4.4 (11)
Pet Friendly Home in Nottingham	£28,999	£96	79%	3	1	1	£49	❌	❌	✅	Y / Y	⭐️ 4.6 (21)
3 Bed Home with Pool Table, Parking & Netflix	£33,553	£124	69%	3	1	1	£84	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-113.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£7,744	-£15,488	-£23,232	-£30,977	-£38,721	-£77,443	-£232,329
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	-£7,744	-£15,488	-£23,232	-£30,977	-£38,721	-£77,443	-£232,329

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-113.09%

Payback Period Days

Return on Investment

-113.09%

Worthy Row England, NG5 5XD

3 bed • 2 bath • 8 guests

Monthly Rent

£22,770

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects £139/night at 45% occupancy ($22,770.2). Airbtics projects £133/night at 60% occupancy ($29,138).

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

£29,840

Avg annual revenue

60%

Avg occupancy rate

£133

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

£25k

£35k

£50k

-£7,744

Profit

Revenue

£22,770

Operating Expenses

£12,515

Operating Income

£10,256

Net Effective Rent

£18,000

Profit (Cash Flow)

-£7,744

£6,847

Cash Investment

Renos & Furnishing

£6,768

Setup Costs

£80

Total

£6,847

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-113.09%

Payback Period Days