BNBCalc Short Term Rental Rental Arbitrage Analysis 266 Ladbroke Grove, London, UK

1 bed • 1 bath • 4 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£66,556

Profit (Cash Flow)

£14,653

Cash on Cash Return

418.9%

Annual Revenue

£66,556

AirDNA projects £161/night at 72% occupancy ($42,297). Airbtics projects £181/night at 73% occupancy ($48,245). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, £220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£32,365	£49,170	£67,663	£92,135
Occupancy	62%	76%	83%	95%
Nightly Rate	£142	£175	£220	£261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bohemian Portobello Mews House	£62,798	£264	64%	1	1	4	£46	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern 1 Bedroom Flat in Central London	£53,409	£145	100%	1	1	3	£61	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Fabulous large designer flat near Portobello Road	£38,312	£153	67%	1	1	3	£76	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Londwell, Heart of Notting Hill, Balcony Suite Lux	£67,850	£220	83%	1	1	1	£46	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming New Apartment 2mins walk from Portobello	£61,800	£193	86%	1	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Long stay discounts- 1 Bed Bohemian Loft style Apt	£53,689	£199	72%	1	1	5	£137	❌	❌	❌	Y / N	⭐️ 4.7 (63)
Stylish Notting Hill apartment	£21,898	£172	32%	1	1	2	£61	❌	❌	❌	Y / Y	⭐️ 0 (0)
Notting Hill Pied-a-Terre	£21,642	£104	57%	1	1	4	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Bijou Notting Hill mews house close to Portobello	£25,751	£127	55%	1	1	2	£78	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
The Notting Hill Apartment by House of Kip - NH5	£25,824	£146	47%	1	1	2	£31	❌	❌	❌	Y / N	⭐️ 4.8 (9)
Lovely apartment centrally located in Notting Hill	£50,416	£170	80%	1	1	3	£81	❌	❌	❌	Y / Y	⭐️ 4.7 (91)
Large 1 Bed + Garden in the heart of Notting Hill!	£51,836	£269	51%	1	1	7	£40	❌	❌	✅	Y / Y	⭐️ 5 (6)
Gorgeous 1 BR Near Portobello & Notting Hill	£42,743	£220	53%	1	1	4	£0	❌	✅	❌	Y / Y	⭐️ 5 (7)

Return Metrics

418.87% 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)	£14,653	£29,306	£43,960	£58,613	£73,267	£146,534	£439,602
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	£14,653	£29,306	£43,960	£58,613	£73,267	£146,534	£439,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

418.87%

Payback Period Days

Return on Investment

418.87%

266 Ladbroke Grove England, W10 5LP

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Tyan

£66,556

Annual Revenue

BNBCalc predicts this property will get $181 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

£69,403

Avg annual revenue

83%

Avg occupancy rate

£226

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

£20k

£45k

£70k

£100k

£14,653

Profit

Revenue

£66,556

Operating Expenses

£18,303

Operating Income

£48,253

Net Effective Rent

£33,600

Profit (Cash Flow)

£14,653

£3,498

Cash Investment

Renos & Furnishing

£3,418

Setup Costs

£80

Total

£3,498

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

418.87%

Payback Period Days