BNBCalc Short Term Rental Rental Arbitrage Analysis Cemetery Road, The Royal Town of Sutton Coldfield, Birmingham, Sutton Coldfield, UK

3 bed • 1 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£26,529

Profit (Cash Flow)

-£112

Cash on Cash Return

-1.7%

Annual Revenue

£26,529

AirDNA projects £95/night at 78% occupancy ($26,981). Airbtics projects £125/night at 58% occupancy ($26,529). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, £125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£16,135	£26,136	£34,775	£52,530
Occupancy	46%	58%	68%	77%
Nightly Rate	£91	£117	£133	£178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Aspen-Urban Escape \| 3-BR & 1.5-BA with Parking	£39,487	£155	67%	3	1.5	3	£74	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lux ArtHouse; 6 car drive + huge garden & firepit	£27,111	£91	77%	3	2	2	£60	❌	❌	❌	Y / Y	⭐️ 5 (69)
Beautiful Barn Conversion near The Belfry, NEC	£29,768	£177	43%	3	1.5	2	£49	❌	❌	❌	N / Y	⭐️ 5 (19)
Lovely 3 Bedroom property with extensive parking	£15,826	£80	50%	3	1	2	£39	❌	❌	❌	Y / N	⭐️ 4.5 (72)
Spacious 3 bedroom in Birmingham	£14,891	£88	46%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Mayfair Place - Cosy 3-Bed House with free parking	£23,858	£99	63%	3	1.5	2	£59	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cosy 3 Bedroom House Sleeps 6 people, Birmingham	£23,234	£106	57%	3	1	1	£30	❌	❌	❌	Y / N	⭐️ 4.7 (52)
Large Beautiful 3 Bed house in City of Birmingham	£27,915	£110	68%	3	1.5	1	£10	❌	❌	❌	Y / Y	⭐️ 5 (41)
Luxury 3 Bedroom House	£23,416	£95	67%	3	1	2	£0	❌	❌	❌	Y / N	⭐️ 5 (14)
Stunning Modern Home Birmingham	£42,231	£127	91%	3	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (31)
B42 Cosy West Midlands Prop. (free parking+wi-fi)	£18,994	£111	45%	3	1	2	£30	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
3 bedroom apartment near Birmingham airport	£19,067	£163	32%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Entire 3 bed house with free parking on the drive.	£21,783	£92	60%	3	2.5	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (156)
Bordesley 3 Bedroom \| Wi-Fi Sleeps 7 \| JRR Stays	£23,453	£121	47%	3	1	1	£123	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Cosy home near NEC, BHX Bullring, Birmingham	£16,996	£81	54%	3	1	1	£34	❌	❌	❌	Y / Y	⭐️ 5 (62)
Flaxton-Luxurious Home near #NEC, #BHX	£16,725	£70	61%	3	1	1	£34	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Amazing views Belfry Golf NEC Birmingham Airport	£22,003	£116	47%	3	2	1	£59	❌	❌	❌	Y / Y	⭐️ 5 (23)
Lovely 3 Bedroom Family Home Parking NEC-6 guests!	£14,048	£85	42%	3	1	1	£24	❌	❌	❌	Y / N	⭐️ 4.5 (38)
Modern house Perfect for Business, HS2 & workers	£14,653	£121	33%	3	2.5	2	£0	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Traditional 3 bedroom cottage in village location	£77,793	£291	73%	3	2.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lovely Spacious 3 bedrooms house	£19,314	£135	35%	3	2	2	£88	❌	❌	❌	Y / N	⭐️ 0 (0)
Cosy 3 Bed Modern Detached House Birmingham	£16,873	£102	43%	3	1	2	£30	❌	❌	❌	Y / Y	⭐️ 5 (260)
Airport,NEC,JLR,Bham. Entire house 5 beds.	£26,711	£117	60%	3	1	1	£25	❌	❌	❌	Y / Y	⭐️ 5 (57)
Cosy 3BR w/ Wifi, Parking+Patio near Utilita Arena	£25,461	£158	44%	3	1.5	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (5)
JQ Dolls House Mews boutique (3BR) Gr 2	£55,643	£194	77%	3	3	3	£45	❌	❌	✅	Y / Y	⭐️ 5 (46)
(Cozy Stay in Birmingham by the Canal )	£41,500	£203	55%	3	1.5	1	£38	❌	❌	❌	N / Y	⭐️ 4.5 (188)
Modern house in JewelleryQuarter	£21,438	£90	59%	3	3	1	£40	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Tyburn Home Birmingham with FREE Parking and Wi-Fi	£26,815	£133	52%	3	1	2	£70	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cloudstays Town House sleeps upto 8 Free Parking	£31,485	£174	43%	3	2.5	1	£148	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stunning 3BD Character House near Coleshill	£75,704	£250	80%	3	2.5	2	£88	✅	❌	❌	Y / Y	⭐️ 5 (83)
3 Spacious bedrooms Townhouse	£25,338	£120	54%	3	2.5	1	£79	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
The Ruby Suite, The Jewellery Suites, 3 bedrooms!	£32,461	£124	69%	3	2	2	£39	❌	❌	❌	Y / Y	⭐️ 5 (204)
The Jade Suite ,The Jewellery Suites, 3 bed 3 bath	£36,153	£130	74%	3	3	2	£40	❌	❌	❌	Y / Y	⭐️ 5 (37)
Dawn House - Wyndale Living - B'ham JQ Townhouse	£33,309	£123	71%	3	2.5	1	£40	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Ineza House at Smethwick, Birmingham City, UK	£19,399	£77	64%	3	2.5	2	£54	❌	❌	❌	Y / Y	⭐️ 5 (71)
Fantastic 3BR House in Birmingham With Garden	£29,520	£87	83%	3	2	5	£119	❌	❌	❌	Y / Y	⭐️ 4 (22)
3 bedrooms 2 floors end terrace house with parking	£26,658	£117	60%	3	2.5	2	£49	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Cosy, Modern Home near Airport, NEC and Train	£17,720	£80	58%	3	1	1	£34	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Jlr,Nec,B’ham,Airport Entire House,Wi-Fi,	£27,171	£131	56%	3	1	2	£15	❌	❌	✅	Y / N	⭐️ 5 (27)
Coleshill Townhouse Sleeps 6! NEC 7mins\|BHX 8mins	£38,217	£106	96%	3	1	1	£20	❌	❌	✅	Y / Y	⭐️ 5 (87)

Return Metrics

-1.71% 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)	-£111	-£223	-£335	-£447	-£559	-£1,118	-£3,356
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	-£111	-£223	-£335	-£447	-£559	-£1,118	-£3,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.71%

Payback Period Days

Return on Investment

-1.71%

Cemetery Road Birmingham, England, B75 7TH

3 bed • 1 bath • 6 guests

Monthly Rent

£26,529

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £95/night at 78% occupancy.Projected nightly rate is £125/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

£28,503

Avg annual revenue

58%

Avg occupancy rate

£125

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

£35k

£55k

£80k

-£112

Profit

Revenue

£26,529

Operating Expenses

£12,841

Operating Income

£13,688

Net Effective Rent

£13,800

Profit (Cash Flow)

-£112

£6,536

Cash Investment

Renos & Furnishing

£6,457

Setup Costs

£78

Total

£6,536

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1.71%

Payback Period Days