Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Cromwell Road, Merton, London, SW19 8LZ, United Kingdom

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$62,895

Profit (Cash Flow)

$10,991

Cash on Cash Return

NaN%

Annual Revenue

$62,895

AirDNA projects $208/night at 72% occupancy ($54,698). Airbtics projects $210/night at 82% occupancy ($62,895). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 82% occupancy rate, $210 rate per night.

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

Percentiles25%50%75%90%
Revenue$54,193$56,460$76,296$78,376
Occupancy71%81%96%100%
Nightly Rate$164$216$249$276

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,990$21,981$32,971$43,962$54,953$109,906$329,719
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$10,990$21,981$32,971$43,962$54,953$109,906$329,719

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

Cromwell Road England, SW19 8LZ

2 bed • 1 bath • 4 guests

$4,991

Zestimate

$62,895

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 72% occupancy.Projected nightly rate is $210/night at 82% occupancy.

Top 41% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

$10,991

Profit

Revenue

$62,895

Operating Expenses

$19,576

Operating Income

$43,319

Net Effective Rent

$32,328

Profit (Cash Flow)

$10,991

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN