BNBCalc Short Term Rental Rental Arbitrage Analysis 5 Mill Ln, , England, ME14 1GP

2 bed • 2 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£28,926

Profit (Cash Flow)

£949

Cash on Cash Return

18.6%

Annual Revenue

£28,926

AirDNA projects £123/night at 49% occupancy ($21,990). Airbtics projects £130/night at 61% occupancy ($28,926). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, £130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,262	£29,932	£38,410	£52,228
Occupancy	48%	63%	71%	85%
Nightly Rate	£101	£126	£143	£162

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Home with King Size Bed and Parking Space	£43,745	£162	74%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Lovely 2 bedroom duplex rental unit, Maidstone	£16,349	£94	43%	2	1	4	£58	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
The Fabulous Oasis in Kent	£37,245	£147	67%	2	2.5	1	£63	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Maidstone Bungalow sleeps 5 with parking	£36,597	£112	85%	2	1	2	£78	❌	❌	❌	Y / Y	⭐️ 5 (101)
Modern Super Stylish Apartment	£34,943	£134	71%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 5 (9)
2 Bedroom Georgian Home	£30,174	£98	84%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (97)
Maidstone Heights 6 - Paid parking on site	£27,210	£125	58%	2	1	1	£63	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Romney House	£44,596	£155	75%	2	1.5	2	£78	❌	❌	❌	Y / Y	⭐️ 5 (12)
Maisonette near the heath	£24,376	£145	44%	2	1	2	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Golden Heights 8 - 2 bedroom w/parking	£23,114	£127	47%	2	1	1	£63	❌	❌	❌	Y / Y	⭐️ 4 (5)
Golden Heights 7- 2 bedroom Paid parking onsite	£28,111	£126	59%	2	1	1	£63	❌	❌	❌	Y / Y	⭐️ 3.8 (16)
Golden Heights 9 - 2 bedroom Paid parking onsite	£18,375	£118	40%	2	1	1	£63	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
NEW Stunning Rooftop Terrace Flat \| Town Centre	£34,131	£125	72%	2	1	2	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Central Maidstone Contractor Flat	£27,278	£89	77%	2	1	2	£73	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Stylish Apartment-Enquiries Only	£37,833	£117	88%	2	2	5	£0	❌	❌	❌	Y / N	⭐️ 5 (3)
Comfortable 2 bedroom rental apartment, Maidstone	£14,605	£90	42%	2	1	4	£44	❌	❌	❌	Y / Y	⭐️ 5 (7)
REDUCED!! Family 2 bed apartment with free parking	£21,300	£81	70%	2	2	4	£44	❌	❌	❌	Y / N	⭐️ 4 (30)
Location, Location, Location w/King Size Bed	£22,833	£90	69%	2	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cosy Terrace Cottage (5 mins walk to town centre)	£29,036	£91	87%	2	1	1	£0	❌	❌	❌	N / Y	⭐️ 4.8 (48)
Luxurious 2-Bed City Centre Flat \| Fast Wi-Fi	£30,070	£128	61%	2	1	1	£63	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Spacious 2 bedroom house with parking & WiFi	£35,502	£159	59%	2	1.5	2	£59	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
2Bed by Jubilee Square Maidstone	£23,810	£107	61%	2	1	28	£0	❌	❌	✅	Y / N	⭐️ 3.5 (4)
An entire Stylish 1 Bedroom Maidstone	£18,314	£71	68%	2	1	2	£39	❌	❌	✅	Y / N	⭐️ 4.8 (7)
Luxury Maidstone Apt – Private Parking Included	£46,319	£142	89%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Elegant Maidstone Apt, Balcony & Private Parking.	£49,883	£155	86%	2	2	2	£68	❌	❌	❌	Y / Y	⭐️ 5 (4)
Riverside Oasis	£20,592	£141	40%	2	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Central Town apartments	£15,047	£103	40%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 5 (2)
Broadway	£21,176	£97	52%	2	1	1	£49	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
2 Bedroom Modern Flat Maidstone for 5	£32,888	£132	68%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cosy 2 Bed by City Centre	£30,366	£136	61%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 Bed House in Maidstone town centre	£20,927	£117	49%	2	1	3	£0	❌	❌	✅	Y / N	⭐️ 0 (0)
2BR 1BA CozyRetreat \| Sleeps 6+Fast Wifi +Bathtub	£19,709	£104	52%	2	1	4	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Two bedrooms + Office & x2 Parking (free)	£30,988	£128	66%	2	2	5	£0	❌	❌	❌	Y / N	⭐️ 4.5 (27)
Central Town Apartment	£22,797	£96	65%	2	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Town house, Maidstone centre for long stays	£16,106	£139	31%	2	1	7	£78	❌	❌	❌	Y / N	⭐️ 0 (2)
Merve Apartments 6 - Luxury Serviced Apartment	£24,710	£173	39%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Merve Apartments 7 - Luxury Serviced Apartment	£87,932	£359	67%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Merve Apartments 8 - Luxury Serviced Apartment	£43,716	£173	69%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Merve Apartments 9 - Deluxe Serviced Apartment	£36,111	£173	57%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)

Return Metrics

18.61% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£949	£1,898	£2,848	£3,797	£4,747	£9,494	£28,482
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	£949	£1,898	£2,848	£3,797	£4,747	£9,494	£28,482

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.61%

Payback Period Days

1962

Return on Investment

18.61%

5 Mill Ln England, ME14 1GP

2 bed • 2 bath • 6 guests

Monthly Rent

£28,926

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £123/night at 49% occupancy.Projected nightly rate is £130/night at 61% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

£29,692

Avg annual revenue

61%

Avg occupancy rate

£130

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

£35k

£60k

£90k

£949

Profit

Revenue

£28,926

Operating Expenses

£9,977

Operating Income

£18,949

Net Effective Rent

£18,000

Profit (Cash Flow)

£949

£5,100

Cash Investment

Renos & Furnishing

£5,023

Setup Costs

£77

Total

£5,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

18.61%

Payback Period Days

1962