BNBCalc Short Term Rental Rental Arbitrage Analysis Gloucester Terrace, Westminster, London, W2 6HU, United Kingdom

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$102,319

Profit (Cash Flow)

$33,158

Cash on Cash Return

522.2%

Annual Revenue

$102,319

AirDNA projects $367/night at 65% occupancy ($87,128). Airbtics projects $322/night at 87% occupancy ($102,319). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 87% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,323	$102,803	$125,630	$156,792
Occupancy	77%	91%	96%	100%
Nightly Rate	$218	$326	$418	$456

Seasonality (Profit by Month)

Return Metrics

522.17% 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)	$33,157	$66,315	$99,473	$132,631	$165,789	$331,579	$994,737
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	$33,157	$66,315	$99,473	$132,631	$165,789	$331,579	$994,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

522.17%

Payback Period Days

Return on Investment

522.17%

Gloucester Terrace England, W2 6HU

2 bed • 1 bath • 4 guests

Monthly Rent

$5,262

Zestimate

$102,319

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $367/night at 65% occupancy.Projected nightly rate is $322/night at 87% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$33,158

Profit

Revenue

$102,319

Operating Expenses

$25,302

Operating Income

$77,018

Net Effective Rent

$43,860

Profit (Cash Flow)

$33,158

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

522.17%

Payback Period Days