BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Headington Hill, Headington, Oxford, UK

3 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£50,244

Profit (Cash Flow)

£15,228

Cash on Cash Return

235.7%

Annual Revenue

£50,244

AirDNA projects £136/night at 85% occupancy ($42,275). Airbtics projects £197/night at 70% occupancy ($50,244). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 70% occupancy rate, £197 rate per night.

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

Percentiles25%50%75%90%
Revenue£37,048£53,725£70,003£85,542
Occupancy60%73%85%92%
Nightly Rate£167£197£221£249

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Stunning, Brand New 3BR Home - Central Oxford

No image available

£47,025
£203
61%
32.52£92❌❌❌Y / Y⭐️ 4.5 (115)
Victorian Charm in the Heart of Oxford

No image available

£30,883
£124
66%
31.52£97❌❌❌Y / Y⭐️ 4.5 (366)
House with 3 Ensuite Bedrooms and a Private Garden

No image available

£78,678
£234
92%
331£0❌❌❌N / Y⭐️ 5 (60)
Princes Street : Three Bedroom Stylish Home

No image available

£29,308
£267
30%
321£0❌❌❌Y / Y⭐️ 5 (12)
A very British place to stay - 3 Bedrooms central

No image available

£64,397
£202
85%
32.51£97❌❌❌Y / Y⭐️ 5 (48)
Luxury 3BR Townhouse Sleeps 6

No image available

£81,491
£249
87%
32.53£63❌❌❌Y / Y⭐️ 5 (113)
Beautiful Edwardian Central Oxford home

No image available

£56,963
£185
82%
31.52£97❌❌❌Y / Y⭐️ 5 (45)
Beautiful Family Home in Headington-Marston

No image available

£48,826
£152
87%
332£146❌❌❌Y / Y⭐️ 5 (8)
Riverside House - Central Oxford

No image available

£37,466
£123
82%
31.53£49❌❌✅Y / Y⭐️ 4.5 (218)
Modern, Chic 3BR Townhouse in Central Oxford

No image available

£81,979
£294
75%
322£97❌❌❌Y / Y⭐️ 4.5 (212)
Charming Victorian Townhouse - Central Oxford

No image available

£47,945
£185
69%
312£112❌❌❌Y / Y⭐️ 4.5 (101)
New 3BR House w/Garden & Parking

No image available

£65,399
£217
80%
322£78❌❌❌Y / Y⭐️ 4.5 (45)
The St Clements Townhouse 3 Bedroom Bijou central

No image available

£59,338
£193
81%
32.51£92❌❌❌Y / Y⭐️ 5 (66)
Mary Price Close

No image available

£40,259
£253
43%
33.52£98❌❌❌Y / Y⭐️ 5 (259)
Victorian house central Oxford

No image available

£81,205
£217
100%
335£97❌❌❌Y / Y⭐️ 5 (43)
Renovated 3BR Garden Home - Central Oxford

No image available

£49,658
£212
64%
321£0❌❌❌Y / Y⭐️ 4.5 (17)
Newly refurbished 3 bedroom home with summer house

No image available

£42,357
£214
54%
327£0❌❌❌Y / Y⭐️ 0 (2)
Oxford Family Home for upto 6,Garden,Free Parking

No image available

£47,482
£132
95%
313£107❌❌❌Y / Y⭐️ 5 (76)
Happy, calm, light, 3-bed family home with garden

No image available

£59,634
£165
98%
31.52£39❌❌❌Y / Y⭐️ 4.5 (49)
Charming house, ultimate Oxford location

No image available

£43,654
£173
68%
315£49❌❌❌Y / Y⭐️ 5 (18)
Refurbished and Cosy 3 Bed family home - OX3

No image available

£44,238
£166
73%
32.57£0❌❌❌Y / Y⭐️ 5 (5)
Charming 3 bedroom home

No image available

£38,064
£221
47%
31.54£0❌❌❌Y / Y⭐️ 5 (3)
TempleTwenty5 Lovely Oxford House by 360Stays

No image available

£57,492
£207
73%
322£117❌❌❌Y / Y⭐️ 4 (11)
Great house near river and city centre

No image available

£76,661
£242
85%
337£74❌❌❌Y / Y⭐️ 5 (10)
Cosy home in the heart of Oxford close to centre.

No image available

£62,752
£187
90%
322£118❌❌✅Y / Y⭐️ 4.5 (18)
Beautiful 3 Bedroom Property with Spacious Garden

No image available

£58,108
£221
72%
327£0❌❌❌Y / Y⭐️ 5 (8)
Well located 2BD home in OX4

No image available

£50,854
£190
73%
337£0❌❌❌Y / Y⭐️ 0 (2)
Family home in Oxford

No image available

£83,030
£231
98%
312£68❌❌✅Y / N⭐️ 5 (17)
Conveniently located and comfortable 3 BED - OX4

No image available

£52,745
£215
67%
347£0❌❌❌Y / Y⭐️ 0 (1)
3 bedroom House in Marston, Oxford

No image available

£31,781
£100
87%
322£0❌❌✅Y / N⭐️ 5 (2)
3-Bedroom House, Oxford.

No image available

£25,979
£108
66%
312£0❌❌❌Y / N⭐️ 0 (0)
3 Bedroom House in Oxford by 360stays

No image available

£36,619
£164
61%
31.52£0❌❌❌Y / Y⭐️ 4.5 (5)
Family Home, walking distance to the City Centre

No image available

£53,372
£164
88%
327£108❌❌✅Y / Y⭐️ 4.5 (18)
Modern, Newly Renovated 3 Bedroom home

No image available

£24,280
£190
35%
32.57£0❌❌❌Y / Y⭐️ 4 (8)
Large and comfortable 3 bed family home - OX4

No image available

£28,287
£209
37%
32.57£0❌❌❌Y / Y⭐️ 0 (1)
Victorian 3 Bed inc. Parking & Garden - Headington

No image available

£90,746
£296
82%
31.52£92❌❌❌Y / Y⭐️ 4.5 (5)
3 Bedroom Victorian House w/ 1 car free parking

No image available

£35,025
£168
57%
311£0❌❌✅Y / Y⭐️ 0 (8)
Righton three-bedroom serviced house in st. clement's (oxrpus)

No image available

£37,160
£188
54%
347£66❌❌❌Y / Y⭐️ 4.8 (10)
Righton three-bedroom serviced house in st. clement's (oxrpus3)

No image available

£37,160
£188
54%
337£66❌❌❌Y / Y⭐️ 4.7 (3)

Return Metrics

235.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)£15,228£30,456£45,684£60,912£76,141£152,282£456,846
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£15,228£30,456£45,684£60,912£76,141£152,282£456,846

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

235.71%

Payback Period Days

154

Return on Investment

235.71%

property-location

Headington Hill Headington, England, OX3 0BT

3 bed • 1 bath • 4 guests

£50,244

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is £136/night at 85% occupancy.Projected nightly rate is £197/night at 70% occupancy.

Top 56% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

£50,893

Avg annual revenue

70%

Avg occupancy rate

£196

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

£40k

£65k

£90k

Sign up to see the data on 40 all comparables

£15,228

Profit

Revenue

£50,244

Operating Expenses

£15,816

Operating Income

£34,428

Net Effective Rent

£19,200

Profit (Cash Flow)

£15,228

£6,460

Cash Investment

Renos & Furnishing

£6,383

Setup Costs

£77

Total

£6,460

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

235.71%

Payback Period Days

154

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service