BNBCalc Short Term Rental Rental Arbitrage Analysis Framfield Road, London, UK

6 bed • 3 bath • 8 guests • £0

BNB

Calc

Annual Revenue

£161,418

Profit (Cash Flow)

£81,603

Cash on Cash Return

684.8%

Annual Revenue

£161,418

AirDNA projects £530/night at 77% occupancy ($148,957). Airbtics projects £468/night at 68% occupancy ($116,199). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 87% occupancy rate, £508 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£61,376	£94,961	£162,700	£238,834
Occupancy	53%	66%	87%	96%
Nightly Rate	£315	£391	£508	£670

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 6 Double Bedroom London Town house	£256,298	£796	87%	6	2.5	2	£161	❌	❌	✅	Y / Y	⭐️ 5 (121)
Big, bright stylish home in London - 2 night min	£119,922	£412	79%	5	3	2	£41	❌	❌	✅	Y / Y	⭐️ 5 (15)
Noel Oasis: London Retreat	£75,094	£555	37%	5	4	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (31)
6BR Home \| Acton \| Pool Table & Free Parking	£220,563	£624	94%	6	2.5	2	£238	✅	❌	❌	Y / Y	⭐️ 5 (11)
6 bedroom contemporary home	£99,418	£311	87%	6	2	3	£247	❌	❌	❌	Y / Y	⭐️ 5 (22)
Designer Home Wembley +Free Park	£78,185	£396	53%	6	3.5	1	£152	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Dream house with jacuzzi sauna cinema gym	£227,888	£2,224	28%	5	5.5	2	£0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Beautiful and spacious home	£73,462	£305	61%	5	5	3	£234	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
6 bedroom house newly furnished	£102,921	£420	67%	6	2	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Big beautiful house with great transport links	£142,979	£388	100%	5	3	6	£121	❌	❌	❌	Y / Y	⭐️ 5 (6)
Architect-designed, 5 bedroom, 20mins to Heathrow	£159,714	£436	100%	5	2.5	4	£75	❌	❌	❌	Y / Y	⭐️ 5 (18)
GuestReady - Family homestead near Chiswick Park	£130,145	£508	70%	5	3	1	£303	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
The Heathrow House is a modern five bedroom home.	£58,931	£244	66%	5	3	2	£126	❌	❌	✅	Y / Y	⭐️ 4.6 (35)
Beautiful 5 bedroom home in West London hosting 9	£98,894	£416	65%	5	3.5	4	£101	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Greatwest House London	£31,828	£242	36%	6	4.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (10)
5 Bed Luxury Victorian London house	£112,833	£315	98%	5	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (11)
Beautiful Edwardian family house in London	£215,529	£688	85%	6	2.5	2	£51	✅	❌	❌	Y / Y	⭐️ 0 (0)
5 bed house near Elizabeth line.	£55,446	£388	39%	5	3	5	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stunning 6 Bedroom House with en-suite Bathrooms	£59,676	£575	28%	6	6	1	£152	❌	❌	❌	Y / Y	⭐️ 0 (1)
E2M Stays Beautiful 6Bed Spacious House	£42,559	£332	35%	6	3	3	£0	❌	❌	❌	Y / Y	⭐️ 3.1 (5)
The Ealing Space - Lovely 5BDR + Garden & Parking	£90,629	£326	76%	5	5	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful family home	£120,573	£411	80%	5	3	4	£66	❌	❌	✅	Y / Y	⭐️ 5 (3)
Large home Next London Transport	£73,100	£294	68%	6	2.5	2	£0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Contemporary Victorian House	£109,404	£311	96%	5	2.5	5	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
WEMBLEY SPACIOUS/STYLISH 6-BEDROOM HOUSE+FREE PARK	£62,975	£351	48%	6	3.5	1	£152	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
Beautiful and spacious home	£75,030	£315	65%	5	4	1	£0	❌	❌	✅	Y / N	⭐️ 0 (0)
Comfortable and stylish house with private garden	£201,124	£1,037	53%	5	3.5	5	£152	❌	❌	✅	Y / Y	⭐️ 5 (5)
The Great Western House	£29,501	£239	32%	6	3	2	£133	❌	❌	✅	Y / Y	⭐️ 4 (28)
Luxury W. London 6 bedroom + heated swimming pool!	£187,952	£668	76%	6	4	2	£505	✅	✅	✅	Y / Y	⭐️ 4.7 (79)
Cheerful 6-bedroom home in Wembley & free parking	£91,623	£339	71%	6	3.5	1	£152	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Modern spacious 6 bedroom house with large garden	£122,973	£353	94%	6	3	5	£185	❌	❌	❌	Y / Y	⭐️ 5 (1)
London Acton - hot tub, cinema & gaming room	£77,877	£394	54%	5	2.5	2	£0	❌	✅	✅	Y / Y	⭐️ 5 (12)
Metropolitan Hideaway	£192,090	£525	100%	5	3.5	2	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
Phirose Entire House	£45,770	£236	53%	6	4.5	1	£0	❌	❌	❌	N / N	⭐️ 4.5 (8)
Wembley Stadium 5* Modern Home	£77,447	£331	64%	5	3	2	£0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Modern Great West 6 Bed Large House	£122,900	£509	66%	6	3	5	£152	❌	❌	❌	Y / Y	⭐️ 0 (0)
6 Bd House\| Garden\| Pool Table and Parking\| London	£136,943	£398	94%	6	3	2	£0	✅	❌	✅	Y / Y	⭐️ 4.9 (18)
Stylish Wembley Gem - Parking -Sleeps 14	£82,871	£412	55%	6	3	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
London W4 Large 5-Bedroom Home	£136,472	£388	96%	5	3	10	£0	❌	❌	❌	Y / N	⭐️ 5 (1)
The stylish escape, 5BR 6BA	£72,560	£310	64%	5	6	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

684.75% 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)	£81,603	£163,206	£244,810	£326,413	£408,016	£816,033	£2,448,101
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	£81,603	£163,206	£244,810	£326,413	£408,016	£816,033	£2,448,101

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

684.75%

Payback Period Days

Return on Investment

684.75%

Framfield Road England

6 bed • 3 bath • 8 guests

Monthly Rent

£161,418

Annual Revenue

BNBCalc predicts this property will get $468 per night with 68% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

£111,802

Avg annual revenue

68%

Avg occupancy rate

£467

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

£30k

£105k

£175k

£255k

£81,603

Profit

Revenue

£161,418

Operating Expenses

£30,614

Operating Income

£130,803

Net Effective Rent

£49,200

Profit (Cash Flow)

£81,603

£11,917

Cash Investment

Renos & Furnishing

£11,837

Setup Costs

£80

Total

£11,917

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

684.75%

Payback Period Days