BNBCalc Short Term Rental Rental Arbitrage Analysis 130 Beech Ave, , England, W3 7LG

3 bed • 1 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£102,065

Profit (Cash Flow)

£51,561

Cash on Cash Return

769.0%

Annual Revenue

£102,065

AirDNA projects £167/night at 76% occupancy ($46,363). Airbtics projects £264/night at 68% occupancy ($65,615). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, £321 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£41,175	£67,363	£103,389	£126,974
Occupancy	55%	67%	87%	96%
Nightly Rate	£203	£272	£321	£357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large modern three bedroom loft in Turnham Green	£54,119	£249	58%	3	3	1	£40	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Beautiful, stylish, 3 bed, 2.5 bath home & garden	£74,942	£286	70%	3	3	3	£81	❌	❌	❌	Y / Y	⭐️ 5 (32)
3 Double bedroomed flat, Acton. London, UK	£37,948	£175	59%	3	3	2	£73	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Three Bedroom Home - Perfect for Large Groups	£53,204	£208	65%	3	2	1	£217	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Luxurious house, Bedford Park central Chiswick	£111,721	£310	96%	3	3	7	£181	❌	❌	❌	Y / Y	⭐️ 5 (30)
Spacious 3 bed 3 bath flat with roof terrace	£63,553	£324	53%	3	3	2	£71	❌	❌	❌	Y / Y	⭐️ 5 (35)
Shepherds Bush. W12. Magical place near Westfield.	£70,174	£321	59%	3	2	2	£51	❌	❌	✅	Y / Y	⭐️ 5 (20)
Luxury 3Bed Penthouse in Acton	£59,554	£173	91%	3	3	3	£76	❌	❌	❌	Y / Y	⭐️ 5 (16)
West London Period Home	£88,968	£280	85%	3	2	5	£102	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Beautiful home-PERFECT FOR FAMILY!	£85,620	£290	80%	3	3	3	£31	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Stylish newly refurbished 3bed/3bath flat	£46,283	£188	67%	3	4	3	£60	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Beautiful light house at the heart of Chiswick	£40,399	£127	87%	3	2	4	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Immaculate 3 bedroom flat in central London	£54,053	£168	88%	3	3	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Boutique 3 bedroom house with sunny garden	£54,864	£267	56%	3	1	5	£25	❌	❌	❌	Y / Y	⭐️ 5 (24)
Superb Contemporary Appartement	£72,550	£307	64%	3	1	2	£41	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
3Bedroom, 2Bathroom, Balcony,Luxury Flat Westfield	£32,100	£204	43%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Entire Victorian Family Home	£146,391	£388	100%	3	3	2	£121	❌	❌	❌	Y / Y	⭐️ 5 (10)
GuestReady - Tranquility near Shepherd's Bush	£48,859	£157	84%	3	2	1	£137	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Loft Style Maisonette in West London	£94,297	£277	93%	3	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Lovely 3-Bedroom house close to center	£69,045	£235	80%	3	2	5	£91	❌	✅	✅	Y / Y	⭐️ 5 (4)
Beautiful & Comfy Acton Gem ~ King Beds ~ Parking!	£51,633	£248	56%	3	2	7	£161	❌	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful house - close to everywhere that matters	£66,664	£357	49%	3	2	3	£303	❌	❌	❌	Y / Y	⭐️ 5 (26)
Three Bedroom Home - Perfect for Large Groups	£86,033	£322	73%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 3 Bedrooms Penthouse Flat	£82,065	£329	67%	3	3	4	£71	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chiswick Large 3 bedroom home ideal for families	£77,059	£294	71%	3	3	6	£96	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Designer 2.5 bed apartment with terrace & garden	£61,681	£227	71%	3	2	4	£152	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
West London Blues by Veeve	£43,190	£268	44%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy family home in Chiswick	£52,947	£161	88%	3	1	4	£51	❌	❌	❌	Y / N	⭐️ 5 (7)
Beautiful 2 bedroom maisonette w Fibre Wi-Fi & TV	£46,368	£212	58%	3	2	2	£152	❌	❌	❌	Y / Y	⭐️ 4.4 (29)
Photographer/Designer's home for rental in London.	£137,971	£369	100%	3	4	7	£152	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
West London Period Home - Brand New	£68,393	£303	60%	3	2	5	£102	❌	❌	✅	Y / Y	⭐️ 5 (1)
Lovely family home in Acton	£68,406	£185	100%	3	3	7	£20	❌	❌	❌	Y / Y	⭐️ 5 (8)
Bright, modern, comfy, 3 bedroom house with patio	£35,754	£202	45%	3	3	3	£51	❌	❌	✅	Y / N	⭐️ 5 (2)
Wonderful Chiswick Victorian Home	£73,249	£354	55%	3	4	5	£102	❌	❌	❌	Y / Y	⭐️ 5 (11)
Entire three bed home in Acton	£141,310	£385	100%	3	3	4	£60	❌	❌	❌	Y / N	⭐️ 5 (7)
Terraced Edwardian House-Poets' Corner	£53,740	£277	53%	3	2	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
West London home with airport and city access.	£70,819	£202	96%	3	3	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (8)

Return Metrics

768.98% 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)	£51,560	£103,121	£154,682	£206,243	£257,803	£515,607	£1,546,822
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	£51,560	£103,121	£154,682	£206,243	£257,803	£515,607	£1,546,822

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

768.98%

Payback Period Days

Return on Investment

768.98%

130 Beech Ave England, W3 7LG

3 bed • 1 bath • 6 guests

Monthly Rent

£102,065

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £167/night at 76% occupancy.Projected nightly rate is £264/night at 68% occupancy.

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.

£66,799

Avg annual revenue

68%

Avg occupancy rate

£264

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

£25k

£65k

£105k

£145k

£51,561

Profit

Revenue

£102,065

Operating Expenses

£22,904

Operating Income

£79,161

Net Effective Rent

£27,600

Profit (Cash Flow)

£51,561

£6,705

Cash Investment

Renos & Furnishing

£6,625

Setup Costs

£80

Total

£6,705

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

768.98%

Payback Period Days