BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Wroxham Rd, Coltishall, England, NR12 7EA

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£42,680

Profit (Cash Flow)

£27,647

Cash on Cash Return

550.8%

Annual Revenue

£42,680

AirDNA projects £107/night at 68% occupancy ($26,697). Airbtics projects £131/night at 66% occupancy ($31,628). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, £152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£21,964	£31,113	£43,576	£60,281
Occupancy	59%	68%	77%	87%
Nightly Rate	£100	£123	£152	£186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Character Barn with Hot Tub!	£38,449	£110	95%	2	1	2	£50	❌	✅	✅	Y / Y	⭐️ 4.5 (170)
Quiet & Cosy 2-Bedroom Cottage in Coltishall	£27,504	£94	77%	2	1	2	£50	❌	❌	✅	Y / Y	⭐️ 5 (48)
Charming Cottage - great location Norfolk Broads	£27,066	£97	75%	2	1	2	£20	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Cottage On The Quay. Wroxham, Norfolk Broads 🚤	£37,456	£131	78%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (70)
The Retreat	£37,961	£135	76%	2	2	2	£15	❌	❌	✅	Y / Y	⭐️ 5 (71)
Jasmine Cottage, Buxton Norfolk, Sleeps 4	£29,310	£118	68%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (47)
20 Trail Quay Cottages	£51,499	£204	69%	2	1	1	£0	❌	❌	✅	Y / N	⭐️ 0 (1)
Stylish 2 bed apartment next to the norfolk broads	£17,485	£129	36%	2	1	2	£51	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Beehive	£17,950	£95	50%	2	2.5	3	£45	❌	❌	❌	Y / Y	⭐️ 5 (10)
Beautiful Norfolk Barn in Enclosed, Private Garden	£47,693	£186	69%	2	2	3	£25	❌	❌	✅	Y / Y	⭐️ 5 (24)
Norfolk Cottage Stay With Hot Tub \| Sleeps 4	£22,495	£171	36%	2	1	3	£0	❌	✅	✅	Y / Y	⭐️ 5 (27)
Stunning Willow Cottage at Oak Farm Norfolk Broads	£29,996	£134	61%	2	1	3	£35	❌	❌	✅	Y / Y	⭐️ 5 (100)
Seymour Cottage Horning	£30,294	£122	68%	2	1	2	£0	❌	❌	❌	N / Y	⭐️ 5 (18)
Charming country cottage hideaway	£41,465	£115	98%	2	2	3	£40	❌	❌	✅	Y / Y	⭐️ 5 (207)
Woodside: Norwich \| Hot Tub \| Winter Warmer Breaks	£36,850	£153	66%	2	1	2	£0	✅	✅	❌	Y / Y	⭐️ 5 (156)
Farthing Cottage with 2 en-suites	£29,755	£110	74%	2	2	3	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (98)
Stunning Beech Cottage at Oak Farm, Norfolk Broads	£28,439	£124	62%	2	1	3	£35	❌	❌	✅	Y / Y	⭐️ 5 (109)
Cotenham long barn with hot tub	£36,450	£199	50%	2	2	1	£0	❌	✅	❌	Y / Y	⭐️ 5 (35)
Keepers Cottage, in 36 acres of Norfolk nature.	£40,627	£124	89%	2	1.5	3	£25	✅	❌	✅	Y / Y	⭐️ 5 (249)
Rosie’s Retreat	£18,095	£110	45%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Heron Barn	£29,631	£128	62%	2	1	3	£30	❌	❌	✅	Y / Y	⭐️ 5 (61)
Waterside 2 Bedroom Self Catering Cottage Wroxham	£36,996	£156	64%	2	1	2	£109	❌	❌	❌	N / N	⭐️ 4.5 (116)
Wherry Cottage, Wroxham, Norfolk	£27,132	£89	83%	2	1	1	£0	❌	❌	✅	N / Y	⭐️ 0 (2)
The Firs	£19,440	£177	30%	2	2	3	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
The Old Post Room	£57,649	£297	53%	2	1	1	£0	❌	❌	✅	Y / N	⭐️ 0 (2)
Norfolk Broads	£29,330	£127	62%	2	1	2	£20	❌	❌	❌	Y / Y	⭐️ 5 (58)
Stunning Barn Conversion with Private Hot Tub	£41,331	£152	74%	2	2	3	£30	❌	✅	✅	Y / Y	⭐️ 5 (207)
Wren's Rest, Aylsham	£21,448	£101	56%	2	2	3	£59	❌	❌	✅	Y / Y	⭐️ 5 (59)
Exclusive Cottage \| 2 Bedrooms \| Garden \| Pets OK	£26,895	£100	70%	2	1	2	£70	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
Modern home with chill out summer house	£29,845	£104	76%	2	1	2	£50	❌	❌	✅	Y / Y	⭐️ 5 (99)
No. 2 Brick Kiln Barns, 2 Bed Cottage with Hot Tub	£55,311	£189	80%	2	1	3	£0	❌	✅	✅	Y / Y	⭐️ 4.5 (12)
Isabel’s wing! A stunning 2 bedroom annex	£32,950	£134	67%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Delightful, modern two bed house with conservatory	£31,789	£88	99%	2	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (113)
Holiday Home - 5 Mins Drive to Norwich Airport	£40,548	£123	87%	2	1.5	2	£43	❌	❌	❌	Y / Y	⭐️ 5 (49)
No. 1 Brick Kiln Barns - 2 Bed Cottage & Hot Tub	£51,878	£179	79%	2	2	3	£0	❌	✅	✅	Y / Y	⭐️ 5 (6)
Cosy 2 bedroom cottage overlooking fishing lake	£14,414	£97	37%	2	1	3	£59	❌	❌	❌	Y / Y	⭐️ 5 (21)
Holiday cottage with lake views	£12,220	£76	44%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Family Friendly House in Norwich with Parking	£33,436	£111	82%	2	1.5	1	£9	❌	❌	❌	Y / Y	⭐️ 5 (106)
Immaculate cottage - Norwich/Broads - sleeps 4	£25,350	£100	69%	2	2	3	£25	❌	❌	❌	Y / Y	⭐️ 5 (211)
Renovated Ground floor flat, Free Parking	£19,589	£85	60%	2	1	2	£30	❌	❌	❌	N / Y	⭐️ 5 (66)

Return Metrics

550.83% 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)	£27,646	£55,293	£82,939	£110,586	£138,232	£276,465	£829,397
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	£27,646	£55,293	£82,939	£110,586	£138,232	£276,465	£829,397

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

550.83%

Payback Period Days

Return on Investment

550.83%

10 Wroxham Rd Coltishall, England, NR12 7EA

2 bed • 1 bath • 4 guests

Monthly Rent

£42,680

Annual Revenue

BNBCalc predicts this property will get $131 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

£32,100

Avg annual revenue

66%

Avg occupancy rate

£131

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

£40k

£60k

£27,647

Profit

Revenue

£42,680

Operating Expenses

£15,033

Operating Income

£27,647

Net Effective Rent

£0

Profit (Cash Flow)

£27,647

£5,019

Cash Investment

Renos & Furnishing

£4,940

Setup Costs

£79

Total

£5,019

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

550.83%

Payback Period Days