BNBCalc Short Term Rental Rental Arbitrage Analysis 34 Gunnersbury Ave, , England, W5 3QL

3 bed • 2 bath • 10 guests • £0

BNB

Calc

Annual Revenue

£35,068

Profit (Cash Flow)

-£8,912

Cash on Cash Return

-131.2%

Annual Revenue

£35,068

AirDNA projects £171/night at 56% occupancy ($35,068). Airbtics projects £237/night at 71% occupancy ($61,467). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, £171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£34,772	£54,872	£90,816	£130,688
Occupancy	55%	74%	87%	96%
Nightly Rate	£171	£201	£281	£367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Double bedroomed flat, Acton. London, UK	£36,970	£170	59%	3	3	2	£72	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Nice 3 Bedroom House (Ealing) - 20 mins to Centre	£37,221	£132	76%	3	1	3	£65	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Luxurious house, Bedford Park central Chiswick	£107,868	£297	97%	3	3	7	£179	❌	❌	❌	Y / Y	⭐️ 5 (29)
3 bedroom flat next to tube in Ealing Common	£62,216	£175	96%	3	1	3	£30	❌	❌	❌	Y / Y	⭐️ 0 (0)
Large modern three bedroom loft in Turnham Green	£51,522	£241	57%	3	3	1	£40	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
The Stable Cottage	£24,772	£191	35%	3	1	3	£10	❌	❌	❌	Y / N	⭐️ 5 (8)
Modern and Bright Ealing Common Duplex	£52,121	£194	73%	3	3	5	£119	❌	❌	✅	Y / Y	⭐️ 5 (21)
Beautiful New Semi-detached 3 BR House w/Garden	£42,719	£128	87%	3	4	3	£182	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Beautiful home-PERFECT FOR FAMILY!	£86,826	£277	85%	3	3	3	£30	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Beautiful Private House & Garden	£79,867	£428	50%	3	3	2	£40	❌	❌	❌	Y / Y	⭐️ 5 (2)
Luxury 3-bedroom penthouse with amazing views	£36,317	£269	36%	3	3	3	£174	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
3 Bedroom House -20 minutes to Centre	£25,091	£137	49%	3	1	3	£65	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Nice 3 bed warehouse apartment in Chiswick/London	£55,798	£194	76%	3	2	10	£108	❌	❌	❌	Y / Y	⭐️ 4.6 (83)
Three Bedroom Home - Perfect for Large Groups	£51,329	£194	67%	3	2	1	£213	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Luxury 3Bed Penthouse in Acton	£58,339	£166	93%	3	3	3	£75	❌	❌	❌	Y / Y	⭐️ 5 (16)
Chic 3 Bed in the heart of Chiswick	£59,745	£314	52%	3	1	7	£30	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stunning 3 bed converted church near Kew Gardens	£48,742	£312	42%	3	3	2	£45	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Cozy family home in Chiswick	£51,125	£156	88%	3	1	4	£50	❌	❌	❌	Y / N	⭐️ 5 (7)
Charming Terrace House in Ealing \| Pass the Keys	£58,456	£229	67%	3	2	1	£169	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stylish Hse + garden 10min to Tube	£82,607	£224	100%	3	3	2	£70	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Entire Victorian Family Home	£136,935	£363	100%	3	3	2	£119	❌	❌	❌	Y / Y	⭐️ 5 (10)
3Bedroom apartment, 2Bathrooms, 20min. City Centre	£28,664	£177	44%	3	2	3	£74	❌	❌	❌	Y / N	⭐️ 4.3 (22)
A SUBSTANTIAL MODERN TERRACED HOUSE IN WEST LONDON	£110,570	£536	56%	3	3	3	£50	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lovely Three Bed Chiswick Townhouse With Garden	£85,196	£273	85%	3	2	2	£74	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Luxe Penthouse Retreat: with Free Parking!	£93,127	£292	85%	3	3	2	£165	❌	❌	❌	Y / Y	⭐️ 5 (23)
Seahorse, Boat on the River Thames	£40,203	£111	98%	3	1	3	£24	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Chiswick Large 3 bedroom home ideal for families	£73,854	£278	72%	3	3	6	£94	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Family flat central london, amazing location	£38,133	£171	60%	3	1	1	£30	❌	❌	❌	N / N	⭐️ 4.2 (6)
Fresh and modern flat in Chiswick London.	£66,697	£202	90%	3	2	2	£59	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Family Friendly House in Ealing	£33,346	£102	85%	3	2	3	£85	❌	❌	❌	Y / Y	⭐️ 5 (1)
Heart of Ealing Apartment With Garden	£64,975	£200	88%	3	2	5	£119	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
3 Bedroom flat, 6 Beds, 2 bathrooms, sleeps 9	£30,839	£171	49%	3	2	3	£74	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
Comfortable 3 Bedroom Apartment in Greater London	£82,194	£420	52%	3	2	1	£134	❌	❌	❌	Y / Y	⭐️ 4.4 (30)
Three Bedroom Contemporary Home	£51,953	£256	54%	3	0	3	£50	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Modern 3 bed Flat-Great Location	£40,440	£142	76%	3	2	2	£45	❌	❌	❌	Y / Y	⭐️ 4.3 (39)
Kew Green Period House	£107,322	£348	84%	3	2	3	£149	❌	❌	✅	Y / Y	⭐️ 5 (32)
Stunning New Semi-detached 3 BR House w/Garden	£131,172	£398	90%	3	4	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Nice 3 bed warehouse apartment in Chiswick/London	£47,756	£192	65%	3	2	1	£119	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Fab Split-level flat in Chiswick	£62,450	£231	73%	3	2	3	£50	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Newly renovated 3 bedroom central apartment	£59,561	£189	85%	3	1	3	£110	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-131.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£8,911	-£17,823	-£26,735	-£35,647	-£44,559	-£89,119	-£267,357
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	-£8,911	-£17,823	-£26,735	-£35,647	-£44,559	-£89,119	-£267,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-131.15%

Payback Period Days

Return on Investment

-131.15%

34 Gunnersbury Ave England, W5 3QL

3 bed • 2 bath • 10 guests

Monthly Rent

£35,068

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £171/night at 56% occupancy.Projected nightly rate is £237/night at 71% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

£62,375

Avg annual revenue

71%

Avg occupancy rate

£237

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

£60k

£100k

£140k

-£8,912

Profit

Revenue

£35,068

Operating Expenses

£14,040

Operating Income

£21,028

Net Effective Rent

£29,940

Profit (Cash Flow)

-£8,912

£6,795

Cash Investment

Renos & Furnishing

£6,716

Setup Costs

£79

Total

£6,795

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-131.15%

Payback Period Days