BNBCalc Short Term Rental Rental Arbitrage Analysis 13, 267 Tettenhall Road, Tettenhall, Wolverhampton, UK

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,141

Profit (Cash Flow)

$3,963

Cash on Cash Return

91.1%

Annual Revenue

$32,141

AirDNA projects $82/night at 67% occupancy ($20,066). Airbtics projects $89/night at 65% occupancy ($21,129). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 80% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,168	$21,910	$33,697	$40,788
Occupancy	50%	69%	81%	90%
Nightly Rate	$69	$83	$110	$120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tettenhall Lodge Studio	$30,074	$83	99%	1	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
A&S properties (no guest fees) near city centre	$17,125	$82	54%	1	1	1	$23	❌	❌	❌	Y / N	⭐️ 4.4 (172)
Tettenhall apartment with a view	$29,233	$93	84%	1	1	1	$31	❌	❌	❌	Y / Y	⭐️ 4.8 (185)
Centrally located cute & cosy Annex with parking	$24,577	$79	85%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
SCA - Enjoyable Studio - VS1	$16,865	$72	64%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
SCA - Perfect City Studio - VS7	$21,015	$87	66%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Twin bed studio (1) central Wolverhampton	$19,792	$66	78%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.3 (3)
Wolverhampton - Gated Parking - Studio Apartment	$23,613	$83	77%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Large twin bed studio (6) central Wolverhampton	$21,993	$83	69%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Large twin bed studio (5) central Wolverhampton	$20,591	$68	78%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (5)
Twin bed studio (2) central Wolverhampton	$16,965	$67	65%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.3 (6)
SCA - Luxurious Studio - VS5	$17,671	$71	68%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Penthouse studio (8) central Wolverhampton	$33,045	$109	80%	1	1	1	$43	❌	❌	❌	N / Y	⭐️ 2.5 (4)
Clean Private Flat Close To Wolverhampton Centre.	$16,991	$53	85%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (287)
Executive One Bed Apt+Work Space+Free Parking	$15,994	$109	38%	1	2	4	$82	❌	❌	❌	Y / Y	⭐️ 5 (4)
Exec 1 Bed Apt Wolverhampton City Centre+Parking	$13,380	$114	29%	1	2	3	$94	❌	❌	❌	Y / Y	⭐️ 5 (2)
WOLVES, clean, modern, self contained. Secure.	$18,794	$79	65%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (54)
SCA - Smart Studio - VS2	$17,425	$69	69%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (75)
Kingdom apartment 4	$17,422	$119	40%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Kingdom apartment 2	$13,066	$119	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Private single studio (4) in central Wolverhampton	$19,734	$66	77%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 3.8 (6)
Twin bed studio (7) central Wolverhampton	$19,190	$68	71%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4 (3)
Fantastic 1 Bed Apartment in Wolverhampton	$27,936	$75	96%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Cosy Studio With Private Parking! \| Pass The Keys	$22,788	$96	63%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 4.7 (14)
Stylish 1 Bed Apartment in Wolverhampton	$24,395	$70	90%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Cute+Cozy Guesthouse for 2 +secure offroad parking	$40,293	$122	88%	1	1	1	$44	❌	❌	❌	Y / Y	⭐️ 5 (29)
Private single studio (9) in central Wolverhampton	$17,349	$60	79%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.2 (14)
Private single studio (3) in central Wolverhampton	$19,970	$62	88%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Tettenhall Lodge Apartment	$31,622	$90	96%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (8)
1BR Charming Studio Apartment	$16,851	$88	50%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
SCA - Charming City Studio - VS6	$16,910	$66	70%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Kingdom apartment 3	$15,372	$120	35%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Kingdom apartment 1	$10,705	$117	25%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (2)
SCA - Delightful Studio - VS3	$13,725	$75	50%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (48)
Contemporary 1 Bed Apartment in Wolverhampton	$28,284	$75	96%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Self-contained one bed apartment	$12,729	$94	37%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Stay in Wolves 1BD apt with free parking	$32,128	$114	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 2 (1)
Newly Built Modern Central Apartment	$30,876	$148	57%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (14)
Exotic garden, modern house, king-bed, fast wi-fi	$17,604	$130	37%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cosy 1-Bed in Wolverhampton City	$11,620	$127	25%	1	2	2	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

91.1% 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)	$3,963	$7,926	$11,889	$15,852	$19,815	$39,630	$118,892
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	$3,963	$7,926	$11,889	$15,852	$19,815	$39,630	$118,892

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.1%

Payback Period Days

400

Return on Investment

91.1%

267 Tettenhall Rd Tettenhall, England, WV6 0DE

1 bed • 1 bath • 2 guests

Monthly Rent

$32,141

Annual Revenue

BNBCalc predicts this property will get $89 per night with 65% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$20,892

Avg annual revenue

65%

Avg occupancy rate

$89

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

$20k

$30k

$40k

$3,963

Profit

Revenue

$32,141

Operating Expenses

$16,178

Operating Income

$15,963

Net Effective Rent

$12,000

Profit (Cash Flow)

$3,963

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

91.1%

Payback Period Days

400