BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 9 Lyndhurst Road, Birmingham B24 8QR, UK

4 bed • 2 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£35,743

Profit (Cash Flow)

£6,460

Cash on Cash Return

80.9%

Annual Revenue

£35,743

AirDNA projects £108/night at 57% occupancy ($22,417). Airbtics projects £172/night at 57% occupancy ($35,742). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 57% occupancy rate, £172 rate per night.

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

Percentiles25%50%75%90%
Revenue£24,449£38,280£49,969£72,341
Occupancy50%59%70%78%
Nightly Rate£127£170£187£245

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
4BR Home with Garden Wi-fi and Netflix

No image available

£42,399
£127
86%
423£151❌❌❌Y / Y⭐️ 4.5 (9)
Plantsbrook Place - Luxury 4 bed House + Parking

No image available

£36,977
£126
77%
42.52£56❌❌✅N / Y⭐️ 5 (34)
Birmingham, Bullring, HS2 Site, Hospital, NEC BHX

No image available

£14,763
£90
43%
411£19❌❌✅Y / Y⭐️ 4.5 (52)
Birmingham Stay

No image available

£30,453
£166
50%
42.52£0❌❌❌Y / Y⭐️ 4.5 (30)
-Birmingham Central DeLuxe Inn-

No image available

£32,116
£160
52%
431£37❌❌❌Y / Y⭐️ 5 (109)
4 Bedrooms cosy home with free parkings

No image available

£22,072
£178
32%
421£38❌❌❌Y / Y⭐️ 5 (66)
Well connected 4-bedroom house in birmingham City

No image available

£38,227
£179
56%
421£67❌❌❌Y / N⭐️ 4.5 (15)
Entire four bed home close to NEC

No image available

£29,251
£111
68%
42.52£62❌❌✅Y / N⭐️ 4.5 (53)
Enchanting Escape Castle Vale

No image available

£29,990
£123
63%
452£85❌❌❌Y / N⭐️ 5 (31)
Large 4 Bed House Near NEC, City Centre, HS2

No image available

£62,836
£229
75%
412£0❌❌❌Y / Y⭐️ 5 (15)
Huge 4-Bed/4-Storey Townhouse JQ w EV Parking #D

No image available

£41,048
£174
60%
42.53£114❌❌❌Y / N⭐️ 4.5 (14)
NEC-HS2-BHX-4Bedrooms8persons6beds-Parking

No image available

£25,417
£94
70%
41.51£56❌❌✅Y / Y⭐️ 5 (345)
Huge 4-Bed/4-Storey Townhouse JQ

No image available

£33,371
£165
50%
42.53£114❌❌❌Y / N⭐️ 5 (17)
4 bed Sleeps 8 Garden Free Parking

No image available

£32,079
£146
60%
42.51£0❌❌❌Y / Y⭐️ 5 (90)
Entire 4 beds, 2 baths & 3 mins walking to ICC

No image available

£36,597
£131
73%
421£56❌❌✅Y / Y⭐️ 4.5 (113)
Luxury City Centre Townhouse | Sleeps 10

No image available

£51,504
£193
73%
42.52£0❌❌❌Y / N⭐️ 5 (66)
Comfy 4 Bed house| Parking | sleeps 8 | Garden

No image available

£26,819
£172
39%
42.52£137❌❌❌Y / Y⭐️ 4.5 (44)
Whole House - 4 Bedrooms - Parking - Sleeps 8

No image available

£23,753
£127
51%
41.52£0❌❌❌N / Y⭐️ 5 (45)
LUXE Villa Near NEC, BHX & Train

No image available

£20,046
£84
62%
41.51£33✅❌❌Y / Y⭐️ 4.5 (103)
Spacious 4BR 4BA central JQ townhouse w/ balconies

No image available

£53,521
£245
58%
441£67❌❌❌Y / Y⭐️ 5 (69)
LUX 4 Bedroom Home Birmingham - Driveway & Garden

No image available

£27,830
£126
56%
413£95❌❌❌Y / Y⭐️ 5 (4)
Urban Escape *4 bedroom house* with free Parking

No image available

£58,537
£242
64%
421£47❌❌❌Y / Y⭐️ 4.8 (49)
Tudors eSuites Five Ways Private Terrace & Parking

No image available

£34,999
£187
51%
421£0❌❌✅Y / Y⭐️ 3.5 (8)
Cosy, Clean, Large Family & Contractor Home

No image available

£24,120
£117
51%
422£76❌❌❌Y / N⭐️ 5 (12)
Huge 4-Bed/4-Storey Townhouse JQ

No image available

£38,100
£178
55%
42.53£114❌❌❌Y / N⭐️ 4.5 (12)
AirBnB House

No image available

£22,686
£127
49%
41.51£0❌❌❌Y / N⭐️ 4.5 (31)
Ideal For Families: 4-Bed House, Free Parking

No image available

£24,614
£172
39%
42.51£0❌❌❌Y / Y⭐️ 5 (8)
NKB Short Stays - house perfect for contractors

No image available

£40,042
£157
67%
42.51£90❌❌❌Y / Y⭐️ 5 (13)
Stunning Central House Sleeps 12

No image available

£68,251
£250
71%
452£191❌❌❌Y / N⭐️ 4.8 (27)
City Centre House with Free Parking & Fast Wi-Fi

No image available

£40,275
£126
85%
413£151❌❌❌Y / Y⭐️ 5 (43)
Comfort and Convenience: 4-Bed Sanctuary

No image available

£34,417
£168
56%
42.51£0❌❌❌Y / Y⭐️ 5 (16)
Aston Villa |4-bed| 3 Parking |WIFI | Pool table

No image available

£32,576
£297
30%
432£0✅❌✅Y / Y⭐️ 4.5 (6)
Stay Birmingham City Apartment Hotel

No image available

£53,940
£175
84%
421£0❌❌✅Y / Y⭐️ 0 (1)
Elegant House in City Centre, Accommodates 9!

No image available

£38,219
£142
69%
425£72❌❌❌Y / Y⭐️ 4.8 (15)
Stay Birmingham City Apartments: 8 Beds,4 Bedrooms

No image available

£56,751
£199
78%
421£0❌❌✅Y / Y⭐️ 0 (0)
Twilight House -Wyndale Living- B'ham JQ Townhouse

No image available

£45,722
£178
70%
44.51£0❌❌✅Y / Y⭐️ 5 (38)
7 Beds, 4 Bedrooms, Sleeps 10

No image available

£54,582
£175
85%
421£0❌❌❌Y / Y⭐️ 4.5 (9)

Return Metrics

80.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£6,460£12,920£19,380£25,840£32,300£64,601£193,805
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£6,460£12,920£19,380£25,840£32,300£64,601£193,805

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

80.93%

Payback Period Days

451

Return on Investment

80.93%

property-location

9 Lyndhurst Rd England, B24 8QR

4 bed • 2 bath • 6 guests

£35,743

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects £108/night at 57% occupancy ($22,417.59). Airbtics projects £172/night at 57% occupancy ($35,742).

Top 58% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

£35,753

Avg annual revenue

57%

Avg occupancy rate

£172

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

£15k

£30k

£50k

£70k

Sign up to see the data on 40 all comparables

£6,460

Profit

Revenue

£35,743

Operating Expenses

£13,683

Operating Income

£22,060

Net Effective Rent

£15,600

Profit (Cash Flow)

£6,460

£7,982

Cash Investment

Renos & Furnishing

£7,907

Setup Costs

£75

Total

£7,982

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

80.93%

Payback Period Days

451