Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Hatherley Grove, Westminster, London, W2 5RB, United Kingdom

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

gtpropertyventures@gmail.com

Annual Revenue

$81,479

Profit (Cash Flow)

$14,870

Cash on Cash Return

234.2%

Annual Revenue

$81,479

AirDNA projects $367/night at 66% occupancy ($88,469). Airbtics projects $338/night at 74% occupancy ($91,354). Airbtics predicts this property will perform in the 58% revenue percentile

BNB Calc projects a 66% occupancy rate, $338 rate per night.

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

Percentiles25%50%75%90%
Revenue$58,656$71,794$116,604$129,435
Occupancy60%68%96%98%
Nightly Rate$228$343$438$498

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

234.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,870$29,740$44,611$59,481$74,352$148,704$446,112
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$14,870$29,740$44,611$59,481$74,352$148,704$446,112

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

234.17%

Payback Period Days

155

Return on Investment

234.17%

property-location

Hatherley Grove England, W2 5RB

2 bed • 1 bath • 4 guests

$5,262

Zestimate

$81,479

Annual Revenue

BNBCalc predicts this property will get $338 per night with 74% occupancy, putting it in the top 58% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

$14,870

Profit

Revenue

$81,479

Operating Expenses

$22,592

Operating Income

$58,886

Net Effective Rent

$44,016

Profit (Cash Flow)

$14,870

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

234.17%

Payback Period Days

155