BNBCalc Short Term Rental Rental Arbitrage Analysis Bromford Road, Birmingham, B36 8JH, United Kingdom

3 bed • 1 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$25,246

Profit (Cash Flow)

-$4,592

Cash on Cash Return

NaN%

Annual Revenue

$25,246

AirDNA projects $145/night at 48% occupancy ($25,420). Airbtics projects $128/night at 54% occupancy ($25,245). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 54% occupancy rate, $128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,417	$25,801	$27,617	$33,303
Occupancy	40%	54%	64%	69%
Nightly Rate	$110	$118	$136	$161

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	-$4,592	-$9,184	-$13,776	-$18,369	-$22,961	-$45,922	-$137,768
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	-$4,592	-$9,184	-$13,776	-$18,369	-$22,961	-$45,922	-$137,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

Bromford Road England, B36 8JH

3 bed • 1 bath • 7 guests

Monthly Rent

$1,898

Zestimate

$25,246

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $145/night at 48% occupancy.Projected nightly rate is $128/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$4,592

Profit

Revenue

$25,246

Operating Expenses

$14,682

Operating Income

$10,564

Net Effective Rent

$15,156

Profit (Cash Flow)

-$4,592

$NaN

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN