BNBCalc Short Term Rental Rental Arbitrage Analysis Abbey Wood Station, , England,

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$43,705

Profit (Cash Flow)

$6,823

Cash on Cash Return

107.5%

Annual Revenue

$43,705

AirDNA projects $155/night at 57% occupancy ($32,269). Airbtics projects $186/night at 51% occupancy ($34,647). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,451	$34,123	$44,736	$73,496
Occupancy	38%	51%	62%	83%
Nightly Rate	$153	$180	$193	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern TWO bedroom Ground Floor Apartment.	$34,371	$192	48%	2	2	2	$63	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Hermitage Apartment Abbey wood	$32,281	$180	49%	2	3	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (24)
Cosy newly furnished home	$61,610	$180	93%	2	2	2	$31	❌	❌	❌	Y / N	⭐️ 4.8 (26)
Modern 2 Bedroom + Free parking	$28,766	$189	39%	2	3	2	$82	❌	❌	❌	Y / Y	⭐️ 0 (0)
Tastefully furnished 2 bedroom luxurious flat	$25,467	$142	49%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Abbey Wood station 2 Bedrooms Bungalow House	$19,550	$166	32%	2	2	3	$63	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stylish and Homey 2 bedroom in Abbey Wood	$41,341	$132	83%	2	1	3	$114	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
5min walk Station, 25 mins to city. Elizabeth line	$25,312	$70	96%	2	1	4	$82	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
T Lodge	$29,685	$204	38%	2	2	1	$63	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely 2 Bedroom Family Holiday Home in London	$14,494	$330	12%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Lovely 2 Bedroom Family Holiday Home	$46,099	$190	64%	2	2	1	$63	❌	❌	❌	Y / Y	⭐️ 3 (2)
Modern 2 bed 2 bath Flat Close to Train station	$40,964	$189	59%	2	2	3	$38	❌	❌	❌	Y / N	⭐️ 5 (5)
Luxurious 2 Bedroom House With Garden&Free Parking	$41,047	$187	58%	2	2	3	$50	❌	❌	❌	Y / N	⭐️ 4.9 (21)
The Parkdale Suite B	$18,507	$122	40%	2	1	2	$38	❌	❌	❌	Y / N	⭐️ 4.7 (56)
Cosy Chic 2-Bed Residence	$60,487	$308	53%	2	1	2	$57	❌	❌	❌	Y / Y	⭐️ 5 (18)
2 Bedroom House in London.	$26,029	$127	56%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Two bedrooms luxury apartment in Thamesmead	$33,533	$154	57%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (26)
2 bedroom apartment in London	$52,249	$172	83%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
London Calling: house & parking long stay	$34,609	$150	62%	2	2	90	$63	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Newly renovated House - London	$41,364	$261	43%	2	1	2	$24	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Nice house - 15 min walk to Abbey Wood station	$25,037	$103	64%	2	1	3	$38	❌	❌	❌	Y / N	⭐️ 3.5 (4)
Superb Modern 2-Bed in Greenwich	$48,342	$183	71%	2	1	3	$32	❌	❌	❌	Y / N	⭐️ 4.9 (9)
abbey wood luxurious flat.	$12,601	$189	18%	2	2	1	$38	❌	❌	✅	Y / N	⭐️ 4.5 (13)
Spacious 2-bed apartment in Abbey Wood, Greenwich	$24,156	$150	44%	2	2	30	$102	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Modern 2 Bedroom Flat London	$17,653	$175	27%	2	0	2	$19	❌	❌	❌	Y / N	⭐️ 0 (0)
2 Bedroom House Happy Stay	$24,971	$175	38%	2	2	1	$38	❌	❌	❌	Y / N	⭐️ 5 (1)
Two bedroom luxury house	$41,709	$154	74%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.7 (11)
Manor Apartment Thamesmead london	$26,417	$199	35%	2	1	2	$63	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Charming Home In London Close to Elizabeth Line	$38,608	$182	55%	2	1	2	$82	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Homeaway from Home in London	$33,304	$226	39%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Budget CasaMundial London	$41,591	$191	58%	2	0	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Luxurious Greenwich Apartment	$42,174	$167	69%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
2bed on Elizabeth line-5mins to Excel Custom House	$28,341	$198	38%	2	2	2	$44	❌	❌	❌	Y / Y	⭐️ 0 (0)
Remarkable 2-Bed Apartment With Sea View	$22,304	$220	25%	2	2	1	$101	❌	❌	❌	Y / Y	⭐️ 0 (2)
Sunny house in SE London	$60,351	$180	87%	2	2	3	$170	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Lovely 2-Bedroom Condo With indoor Fire Place	$28,936	$134	59%	2	1	1	$0	✅	❌	❌	Y / N	⭐️ 4.1 (10)
Newly renovated Luxury 2 bed room apartment.	$18,165	$129	38%	2	2	3	$25	❌	❌	❌	Y / N	⭐️ 4.7 (29)
Garland Quantock House, London	$50,668	$236	58%	2	1	3	$63	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely 2 bed Flat in S/E London	$18,249	$170	29%	2	1	3	$113	❌	❌	❌	Y / N	⭐️ 5 (1)
A Vibrant 2 bed flat	$41,327	$450	25%	2	2	3	$63	❌	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

107.45% 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)	$6,823	$13,646	$20,470	$27,293	$34,117	$68,234	$204,703
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	$6,823	$13,646	$20,470	$27,293	$34,117	$68,234	$204,703

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

107.45%

Payback Period Days

339

Return on Investment

107.45%

Abbey Wood Station England

2 bed • 1 bath • 5 guests

Monthly Rent

$43,705

Annual Revenue

BNBCalc predicts this property will get $186 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$33,816

Avg annual revenue

51%

Avg occupancy rate

$186

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

$30k

$45k

$65k

$6,823

Profit

Revenue

$43,705

Operating Expenses

$17,682

Operating Income

$26,023

Net Effective Rent

$19,200

Profit (Cash Flow)

$6,823

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

107.45%

Payback Period Days

339