BNBCalc Short Term Rental Rental Arbitrage Analysis Holloway Circus, , England,

1 bed • 1 bath • 3 guests • £0

BNB

Calc

Annual Revenue

£19,501

Profit (Cash Flow)

-£4,509

Cash on Cash Return

-130.5%

Annual Revenue

£19,501

AirDNA projects £106/night at 60% occupancy ($23,156). Airbtics projects £106/night at 59% occupancy ($22,770). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 60% occupancy rate, £89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,014	£23,911	£32,834	£41,771
Occupancy	51%	61%	75%	80%
Nightly Rate	£89	£104	£116	£138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Candy Suite by Home Bay - City Centre	£24,526	£86	75%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 4.5 (156)
Spacious One-bed flat with workspace +Free Parking	£26,897	£114	62%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 5 (90)
Modern, Luxury, City Centre, City View Apartments	£34,536	£118	78%	1	1	1	£25	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Luxury, Spacious, Modern, 1 Bed, City Apartment.	£38,227	£133	77%	1	1	1	£25	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Arcadian Apartments	£15,580	£75	57%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Penthouse City View	£26,543	£90	78%	1	1	1	£20	❌	❌	❌	Y / Y	⭐️ 5 (561)
Lovely City Centre Studio Apartment by City View	£29,534	£108	72%	1	1.5	1	£30	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Luxe 1 Bedroom Comfy Apartment - City Centre	£32,400	£95	89%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 4.5 (281)
City Centre 2Bed/2Bath/Free Parking	£18,703	£106	48%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Funky Arcadian Centre Apartment By Azura Nights	£33,622	£116	74%	1	1	1	£49	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Superb Apartment In City Centre	£28,097	£104	71%	1	1	1	£37	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Amazing 1Bed Apartment - Chinatown	£30,166	£145	57%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Modern Arcadian Centre Apartment By Azura Nights	£26,854	£112	60%	1	1	1	£49	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Modern & Stylish Birmingham City Centre Apartment	£20,527	£64	85%	1	1	2	£38	❌	❌	❌	Y / Y	⭐️ 5 (193)
Stylish Apartment in Birmingham City Centre	£23,076	£102	62%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Arcadian apt for 3. City view. Free Parking	£24,705	£114	59%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
House of Koye	£17,156	£58	78%	1	1.5	1	£15	❌	❌	❌	Y / N	⭐️ 4 (55)
Arcadian C-City Centre Apartment	£26,014	£100	71%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Modern City Nest With Parking	£15,567	£118	35%	1	1	1	£41	❌	❌	✅	Y / Y	⭐️ 5 (1)
Brand New Arcadian Centre One Bedroom - Balcony -	£13,050	£70	51%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Vivid Veranda:Chinatown Charm, Heart of Birmingham	£28,438	£96	76%	1	1	2	£70	❌	❌	❌	Y / Y	⭐️ 4.3 (15)
Luxury Apartment in City centre	£21,691	£110	54%	1	1	2	£10	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Birmingham City flat Free parking\|Christmas market	£19,576	£105	51%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Super 1 Bedroom Apartment in the city centre	£45,035	£161	75%	1	1	2	£121	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
Central 1 Bed Apartment near Birmingham Bullring	£27,060	£79	94%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Cosy Arcadian city centre apartment- Free parking	£24,426	£119	56%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Smart TV \| Parking \| Cozy	£29,727	£113	69%	1	1	1	£41	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Your Chic Arcadian Getaway in Central Birmingham	£18,239	£89	56%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Host & Stay \| Southside Apartment	£12,374	£91	37%	1	1	3	£0	❌	❌	❌	Y / N	⭐️ 3.5 (6)
Contemporary flat - opposite mailbox and cube	£25,124	£86	80%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Amazing 1 bedroom apartment prime location in city	£36,197	£188	52%	1	2	1	£20	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury City Center Apartment with FREE Parking	£25,645	£100	67%	1	1	1	£60	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
luxury apartment in City centre	£16,609	£89	51%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
Modern, spacious, bright, comfy.	£11,795	£83	39%	1	1	1	£0	❌	❌	❌	Y / N	⭐️ 0 (0)
2-Bed Studio In Birmingham City Center (Hot Spot)	£40,478	£138	80%	1	1	300	£0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

-130.45% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-£4,508	-£9,017	-£13,525	-£18,034	-£22,542	-£45,085	-£135,256
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	-£4,508	-£9,017	-£13,525	-£18,034	-£22,542	-£45,085	-£135,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-130.45%

Payback Period Days

Return on Investment

-130.45%

Holloway Circus England

1 bed • 1 bath • 3 guests

Monthly Rent

£19,501

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is £106/night at 60% occupancy.Projected nightly rate is £106/night at 59% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

£23,352

Avg annual revenue

59%

Avg occupancy rate

£106

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

£5k

£20k

£30k

£45k

-£4,509

Profit

Revenue

£19,501

Operating Expenses

£12,069

Operating Income

£7,431

Net Effective Rent

£11,940

Profit (Cash Flow)

-£4,509

£3,456

Cash Investment

Renos & Furnishing

£3,377

Setup Costs

£79

Total

£3,456

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-130.45%

Payback Period Days