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}

Percentiles	25%	50%	75%	90%
Revenue	£37,048	£53,725	£70,003	£85,542
Occupancy	60%	73%	85%	92%
Nightly Rate	£167	£197	£221	£249

Seasonality (Profit by Month)

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	£47,025	£203	61%	3	2.5	2	£92	❌	❌	❌	Y / Y	⭐️ 4.5 (115)
Victorian Charm in the Heart of Oxford	£30,883	£124	66%	3	1.5	2	£97	❌	❌	❌	Y / Y	⭐️ 4.5 (366)
House with 3 Ensuite Bedrooms and a Private Garden	£78,678	£234	92%	3	3	1	£0	❌	❌	❌	N / Y	⭐️ 5 (60)
Princes Street : Three Bedroom Stylish Home	£29,308	£267	30%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (12)
A very British place to stay - 3 Bedrooms central	£64,397	£202	85%	3	2.5	1	£97	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxury 3BR Townhouse Sleeps 6	£81,491	£249	87%	3	2.5	3	£63	❌	❌	❌	Y / Y	⭐️ 5 (113)
Beautiful Edwardian Central Oxford home	£56,963	£185	82%	3	1.5	2	£97	❌	❌	❌	Y / Y	⭐️ 5 (45)
Beautiful Family Home in Headington-Marston	£48,826	£152	87%	3	3	2	£146	❌	❌	❌	Y / Y	⭐️ 5 (8)
Riverside House - Central Oxford	£37,466	£123	82%	3	1.5	3	£49	❌	❌	✅	Y / Y	⭐️ 4.5 (218)
Modern, Chic 3BR Townhouse in Central Oxford	£81,979	£294	75%	3	2	2	£97	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
Charming Victorian Townhouse - Central Oxford	£47,945	£185	69%	3	1	2	£112	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
New 3BR House w/Garden & Parking	£65,399	£217	80%	3	2	2	£78	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
The St Clements Townhouse 3 Bedroom Bijou central	£59,338	£193	81%	3	2.5	1	£92	❌	❌	❌	Y / Y	⭐️ 5 (66)
Mary Price Close	£40,259	£253	43%	3	3.5	2	£98	❌	❌	❌	Y / Y	⭐️ 5 (259)
Victorian house central Oxford	£81,205	£217	100%	3	3	5	£97	❌	❌	❌	Y / Y	⭐️ 5 (43)
Renovated 3BR Garden Home - Central Oxford	£49,658	£212	64%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Newly refurbished 3 bedroom home with summer house	£42,357	£214	54%	3	2	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Oxford Family Home for upto 6,Garden,Free Parking	£47,482	£132	95%	3	1	3	£107	❌	❌	❌	Y / Y	⭐️ 5 (76)
Happy, calm, light, 3-bed family home with garden	£59,634	£165	98%	3	1.5	2	£39	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Charming house, ultimate Oxford location	£43,654	£173	68%	3	1	5	£49	❌	❌	❌	Y / Y	⭐️ 5 (18)
Refurbished and Cosy 3 Bed family home - OX3	£44,238	£166	73%	3	2.5	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming 3 bedroom home	£38,064	£221	47%	3	1.5	4	£0	❌	❌	❌	Y / Y	⭐️ 5 (3)
TempleTwenty5 Lovely Oxford House by 360Stays	£57,492	£207	73%	3	2	2	£117	❌	❌	❌	Y / Y	⭐️ 4 (11)
Great house near river and city centre	£76,661	£242	85%	3	3	7	£74	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cosy home in the heart of Oxford close to centre.	£62,752	£187	90%	3	2	2	£118	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Beautiful 3 Bedroom Property with Spacious Garden	£58,108	£221	72%	3	2	7	£0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Well located 2BD home in OX4	£50,854	£190	73%	3	3	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Family home in Oxford	£83,030	£231	98%	3	1	2	£68	❌	❌	✅	Y / N	⭐️ 5 (17)
Conveniently located and comfortable 3 BED - OX4	£52,745	£215	67%	3	4	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
3 bedroom House in Marston, Oxford	£31,781	£100	87%	3	2	2	£0	❌	❌	✅	Y / N	⭐️ 5 (2)
3-Bedroom House, Oxford.	£25,979	£108	66%	3	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
3 Bedroom House in Oxford by 360stays	£36,619	£164	61%	3	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Family Home, walking distance to the City Centre	£53,372	£164	88%	3	2	7	£108	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Modern, Newly Renovated 3 Bedroom home	£24,280	£190	35%	3	2.5	7	£0	❌	❌	❌	Y / Y	⭐️ 4 (8)
Large and comfortable 3 bed family home - OX4	£28,287	£209	37%	3	2.5	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Victorian 3 Bed inc. Parking & Garden - Headington	£90,746	£296	82%	3	1.5	2	£92	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
3 Bedroom Victorian House w/ 1 car free parking	£35,025	£168	57%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 0 (8)
Righton three-bedroom serviced house in st. clement's (oxrpus)	£37,160	£188	54%	3	4	7	£66	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Righton three-bedroom serviced house in st. clement's (oxrpus3)	£37,160	£188	54%	3	3	7	£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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

235.71%

Payback Period Days

154

Return on Investment

235.71%

Headington Hill Headington, England, OX3 0BT

3 bed • 1 bath • 4 guests

Monthly Rent

£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.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

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

£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

Cash on Cash Return

235.71%

Payback Period Days

154