BNBCalc Short Term Rental Rental Arbitrage Analysis Edith Grove, London, UK

2 bed • 1 bath • 7 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£93,289

Profit (Cash Flow)

£35,513

Cash on Cash Return

695.6%

Annual Revenue

£93,289

AirDNA projects £203/night at 77% occupancy ($57,207). Airbtics projects £245/night at 70% occupancy ($62,695). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 88% occupancy rate, £290 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£35,492	£59,365	£94,459	£117,731
Occupancy	55%	78%	88%	94%
Nightly Rate	£174	£206	£290	£338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
★Casa Italia near kings rd★ Wifi&Washing Machine	£82,979	£238	94%	2	1	3	£122	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Charming, immaculate Chelsea garden Flat	£94,860	£303	85%	2	1	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
★Casa Italia near KingsRoad★Wifi Nespresso Netflix	£55,169	£202	74%	2	1	3	£101	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
GuestReady - Tree top views near Chelsea	£56,211	£183	84%	2	2	1	£31	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Cosy apartment on the Kings Rd	£70,218	£205	93%	2	1	1	£31	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cosy flat in Chelsea, sleeps 5 - SW10	£48,049	£145	89%	2	1	3	£76	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
Cosy flat in central London	£80,389	£228	95%	2	1	3	£152	❌	❌	✅	Y / Y	⭐️ 5 (61)
Lovely 2 Bedroom Flat in the Heart of Chelsea	£73,297	£260	76%	2	1	2	£152	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Spacious, Charming Chelsea (London) 2 bedroom flat	£105,635	£304	94%	2	1	2	£122	❌	❌	❌	Y / Y	⭐️ 4.8 (86)

Return Metrics

695.6% 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)	£35,513	£71,026	£106,539	£142,052	£177,565	£355,131	£1,065,394
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	£35,513	£71,026	£106,539	£142,052	£177,565	£355,131	£1,065,394

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

695.6%

Payback Period Days

Return on Investment

695.6%

Edith Grove England

2 bed • 1 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Tyan

£93,289

Annual Revenue

BNBCalc predicts this property will get $245 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

£80,785

Avg annual revenue

81%

Avg occupancy rate

£273

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

£55k

£90k

£125k

£35,513

Profit

Revenue

£93,289

Operating Expenses

£21,776

Operating Income

£71,513

Net Effective Rent

£36,000

Profit (Cash Flow)

£35,513

£5,105

Cash Investment

Renos & Furnishing

£5,025

Setup Costs

£80

Total

£5,105

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

695.6%

Payback Period Days