BNBCalc Short Term Rental Rental Arbitrage Analysis 2 Pavilion Rd, West Bridgford, England, NG2 5FG

5 bed • 2 bath • 10 guests • £0

BNB

Calc

Annual Revenue

£56,203

Profit (Cash Flow)

£36,558

Cash on Cash Return

361.2%

Annual Revenue

£56,203

AirDNA projects £205/night at 55% occupancy ($41,144). Airbtics projects £312/night at 58% occupancy ($66,018). Airbtics predicts this property will perform in the 61% revenue percentile

BNB Calc projects a 62% occupancy rate, £248 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£20,630	£40,850	£72,103	£126,679
Occupancy	41%	59%	76%	82%
Nightly Rate	£133	£183	£251	£410

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trent Bridge House	£18,796	£128	37%	4	1	2	£86	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
LocationComfortable BedsFree Parking*Families	£32,167	£149	56%	4	1	2	£86	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Lovely 4 Bed home, nice area, garden & driveway	£76,971	£214	95%	4	4	6	£76	❌	❌	❌	Y / N	⭐️ 0 (1)
4 bed house near Trent Bridge	£30,962	£133	61%	4	1	2	£102	❌	❌	✅	Y / N	⭐️ 3.5 (8)
Spacious 5 bedroom House 10 mins Walk to City	£15,664	£104	40%	5	3	2	£71	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Central Adjacent Coach Houses, sleeps 15, Parking	£102,253	£464	56%	6	4	2	£178	❌	❌	❌	Y / Y	⭐️ 5 (91)
Robin Hood House	£20,699	£112	48%	4	1	2	£81	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Modern Townhouse close to Nottingham City Centre	£61,893	£198	82%	4	3	3	£101	❌	❌	❌	Y / N	⭐️ 4.9 (21)
A beautiful detached Victorian house in city	£125,527	£831	40%	5	4	2	£96	✅	❌	✅	Y / Y	⭐️ 5 (76)
5BR Nottingham Gem	£53,569	£186	74%	5	1	3	£137	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Prime Location: Stylish 4-Bed House near Trent Br	£34,683	£161	56%	4	2	2	£102	❌	❌	✅	Y / N	⭐️ 4.2 (10)
Becky's House: Near Motor Point and Free Parking!	£33,861	£126	69%	4	1	1	£84	❌	❌	❌	Y / N	⭐️ 4.9 (46)
Perfect Retreat: 4Bed House Trent Bridge & Forest	£25,369	£137	46%	4	2	2	£102	❌	❌	✅	Y / N	⭐️ 3.2 (8)
City Centre Apartment	£37,095	£404	25%	4	2	1	£26	❌	❌	❌	Y / Y	⭐️ 5 (37)
Family home in West Bridgford	£44,985	£280	39%	4	2	3	£121	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
2 Modern Apts \| Central \| Castle Views \| Sleeps 7	£65,054	£239	70%	4	2	1	£81	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
25% Off Monthly Stays Book Now	£49,339	£170	78%	6	3	7	£76	❌	❌	❌	Y / Y	⭐️ 5 (9)
Arboretum Townhouse - Sleeps 9, Street Parking	£38,823	£190	55%	5	2	1	£66	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Lenton Spacious 5-Bed Home with Off-Street Parking	£35,456	£145	65%	4	2	2	£61	❌	❌	❌	Y / Y	⭐️ 5 (13)
Exchange House - Glamorous and Homely 4bedroom	£43,049	£183	62%	4	1	3	£102	❌	❌	❌	Y / N	⭐️ 4 (6)
Luxury Villa - City Centre - Sleeps 13 - Parking	£82,612	£1,091	20%	6	3	2	£197	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
* 6 Double Bedrooms - City Centre with Kitchen	£72,182	£302	65%	6	4	2	£55	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
6-Bedroom Haven in Nottingham's City Centre	£39,664	£248	42%	6	2	3	£137	❌	❌	❌	Y / Y	⭐️ 3 (2)
Liz's 4 Bed House	£41,542	£129	82%	4	2	1	£96	❌	❌	✅	Y / N	⭐️ 4.7 (44)
2 Nottingham Modern Apts\| Sleeps 10 \| Castle View	£72,221	£235	81%	4	2	1	£81	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Maid Marian House	£12,533	£118	29%	4	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern versatile and stunning house	£26,505	£79	92%	4	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Prime Location, Super King Beds, Free Parking!	£35,408	£176	55%	4	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (8)
Stylish Victorian house 5 mins from city centre	£73,531	£263	76%	4	3	3	£59	❌	❌	❌	N / N	⭐️ 0 (5)
Roovi's Nest	£27,479	£132	57%	4	3	1	£0	❌	❌	❌	Y / N	⭐️ 5 (20)
Spacious 4 Bedroom House with Lovely Large Garden	£32,850	£184	46%	4	2	3	£87	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
West Bridgford 4BR Terraced Gem	£22,659	£151	41%	4	3	3	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
This Pristine&Spacious 5bed secure home awaits you	£44,358	£153	79%	5	2	3	£0	❌	❌	❌	Y / Y	⭐️ 4.4 (18)
Exquisite 5BR Home near West Bridgford Town Centre	£93,343	£304	84%	5	5	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (1)
OnPoint Apts-House WITH Parking	£20,308	£189	26%	5	3	2	£111	❌	❌	❌	N / Y	⭐️ 3.7 (7)
Spacious 4 bed home, open plan living + parking	£82,578	£218	100%	4	3	5	£55	❌	❌	❌	Y / Y	⭐️ 5 (26)
3 Apartments CityCentre in Victoria Centre-12 Beds	£63,541	£263	64%	6	3	2	£61	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
* 5 Rooms Apartment City Centre by Victoria Centre	£26,547	£104	70%	5	4	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Dale \| Large 4BR House	£40,254	£134	82%	4	3	21	£0	❌	❌	❌	Y / N	⭐️ 0 (5)
Castle House Nottingham	£152,218	£3,466	12%	6	6	1	£0	❌	✅	❌	Y / Y	⭐️ 5 (3)

Return Metrics

361.23% 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)	£36,557	£73,115	£109,673	£146,231	£182,789	£365,579	£1,096,737
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	£36,557	£73,115	£109,673	£146,231	£182,789	£365,579	£1,096,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

361.23%

Payback Period Days

101

Return on Investment

361.23%

2 Pavilion Rd West Bridgford, England, NG2 5FG

5 bed • 2 bath • 10 guests

Monthly Rent

£56,203

Annual Revenue

BNBCalc predicts this property will get $312 per night with 58% occupancy, putting it in the top 61% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% 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.

£50,213

Avg annual revenue

58%

Avg occupancy rate

£312

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

£60k

£105k

£155k

£36,558

Profit

Revenue

£56,203

Operating Expenses

£16,945

Operating Income

£39,258

Net Effective Rent

£2,700

Profit (Cash Flow)

£36,558

£10,120

Cash Investment

Renos & Furnishing

£10,040

Setup Costs

£80

Total

£10,120

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

361.23%

Payback Period Days

101