BNBCalc Short Term Rental Rental Arbitrage Analysis BN11 3QA

2 bed • 1 bath • 2 guests • £0

BNB

Calc

Annual Revenue

£35,724

Profit (Cash Flow)

-£529

Cash on Cash Return

-10.6%

Annual Revenue

£35,724

AirDNA projects £155/night at 63% occupancy ($35,724). Airbtics projects £158/night at 65% occupancy ($37,602). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, £155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£21,093	£35,898	£47,444	£70,756
Occupancy	48%	68%	81%	89%
Nightly Rate	£118	£142	£157	£213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright and Spacious 2 Bed/2 Bath Apartment	£35,999	£145	66%	2	2	3	£74	❌	❌	❌	Y / Y	⭐️ 5 (21)
Pebble Cottage:2 Bed Cottage 2 mins from the beach	£44,858	£159	77%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 4.7 (47)
Seashell Cottage - Worthing	£15,978	£145	30%	2	2	1	£45	❌	❌	❌	Y / Y	⭐️ 5 (34)
Seaside Cottage with Parking in Central Worthing	£31,972	£96	87%	2	2	1	£57	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Stylish Seaview Apartment in Worthing's Heart	£57,569	£197	78%	2	3	2	£69	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Stunning Beachfront G/F Aptmt + Free Prkg	£53,861	£213	69%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Wakeford Cottage	£36,683	£143	69%	2	2	1	£24	❌	❌	✅	Y / Y	⭐️ 4.6 (27)
Central & Spacious 2 Bed Seaside House with Garden	£34,260	£91	100%	2	2	2	£59	❌	❌	✅	Y / Y	⭐️ 4.9 (134)
Lovely 2-Bedroom Apartment with Stunning Sea Views	£43,476	£283	41%	2	1	2	£59	❌	❌	❌	Y / Y	⭐️ 4 (1)
Seaview flat with balcony, spacious 2 bedroom	£42,201	£144	79%	2	1	2	£35	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Beachfront Lookout Apartment, Perfect Sea View	£44,139	£134	88%	2	1	2	£38	❌	❌	❌	Y / Y	⭐️ 5 (61)
Sage Cottage by the sea.	£54,207	£147	99%	2	2	2	£59	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful Garden flat retreat, close to the beach	£39,664	£139	76%	2	1	2	£69	❌	❌	❌	Y / Y	⭐️ 5 (116)
Grade 2 listed Fisherman’s Vintage Cottage	£36,834	£118	85%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (410)
Seafront Apartment With Panoramic Sea Views	£38,549	£107	97%	2	1	2	£59	❌	❌	❌	Y / Y	⭐️ 4.8 (256)
Tranquil Luxury Seaside Retreat (free parking)	£21,466	£115	50%	2	1	1	£15	❌	❌	❌	Y / Y	⭐️ 5 (82)
Delightful two bedroom cottage near town centre	£38,291	£137	75%	2	1	2	£35	❌	❌	❌	Y / Y	⭐️ 5 (98)
23 Alfred Place	£31,006	£150	56%	2	2	3	£99	❌	❌	❌	Y / Y	⭐️ 5 (46)
House by the sea, Worthing.	£35,766	£149	65%	2	1	3	£35	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cosy 2 Bed Apartment with Roof Terrace	£23,328	£75	84%	2	1	5	£24	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Birdsong & Pine: Apartment with Parking & Garden	£37,153	£116	86%	2	1	2	£38	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Charming 2 bed apartment	£37,336	£128	79%	2	1	2	£35	❌	❌	❌	Y / Y	⭐️ 4.8 (201)
Sanctuary-by-Sea 2 bed Apartment	£32,079	£162	54%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (51)
Bright apartment, beach 5 mins walk, free parking	£42,100	£138	80%	2	1	3	£49	❌	❌	❌	Y / Y	⭐️ 5 (54)
Quirky spacious Victorian garden flat	£28,112	£118	63%	2	1	2	£42	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Town Centre 2 bedroom cottage	£45,058	£249	48%	2	2	2	£49	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Lovely Penthouse in Worthing - Sleeps 6	£17,805	£118	35%	2	2	2	£109	✅	❌	❌	Y / N	⭐️ 0 (0)
Worthing 2BR Apartment near Beach \| By My Getaways	£28,280	£141	51%	2	1	2	£98	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
The Pride	£64,623	£191	89%	2	1	2	£123	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
No. Five - Worthing	£98,339	£669	40%	2	1	1	£45	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Tranquility Parkside luxury 2 bed garden apartment	£28,124	£157	49%	2	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Sunny two bedroom flat opposite park, near beach	£31,548	£115	74%	2	1	2	£30	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Marine Parade, Worthing	£18,638	£117	40%	2	2	2	£64	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Dolphin Cottage 5 West Buildings Worthing BN113BS	£32,343	£192	46%	2	3	2	£0	❌	❌	❌	Y / N	⭐️ 5 (14)
Luxury seafront apartment	£32,256	£220	40%	2	2	3	£39	✅	❌	❌	Y / N	⭐️ 5 (3)
Worthing Town Centre 2 Bed Flat - 1 Min to Beach	£28,212	£82	93%	2	1	1	£38	❌	❌	❌	Y / Y	⭐️ 5 (36)
Foresters Cottage sleeps 4	£37,494	£153	67%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Clarke's AirBnb	£30,360	£130	63%	2	1	2	£10	❌	❌	❌	Y / Y	⭐️ 4 (5)

Return Metrics

-10.63% 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)	-£529	-£1,058	-£1,587	-£2,117	-£2,646	-£5,293	-£15,879
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	-£529	-£1,058	-£1,587	-£2,117	-£2,646	-£5,293	-£15,879

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.63%

Payback Period Days

Return on Investment

-10.63%

BN11 3QA England, BN11 3QA

2 bed • 1 bath • 2 guests

Monthly Rent

£35,724

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects £155/night at 63% occupancy ($35,724.01). Airbtics projects £158/night at 65% occupancy ($37,602).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

£36,348

Avg annual revenue

65%

Avg occupancy rate

£159

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

£40k

£70k

£100k

-£529

Profit

Revenue

£35,724

Operating Expenses

£14,053

Operating Income

£21,671

Net Effective Rent

£22,200

Profit (Cash Flow)

-£529

£4,979

Cash Investment

Renos & Furnishing

£4,901

Setup Costs

£78

Total

£4,979

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.63%

Payback Period Days