BNBCalc Short Term Rental Rental Arbitrage Analysis Northolt Road, Harrow, UK

1 bed • 1.5 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$42,993

Profit (Cash Flow)

$7,404

Cash on Cash Return

165.4%

Annual Revenue

$42,993

AirDNA projects $96/night at 63% occupancy ($22,089). Airbtics projects $135/night at 66% occupancy ($32,543). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,367	$36,982	$44,656	$60,186
Occupancy	49%	74%	79%	88%
Nightly Rate	$105	$132	$149	$181

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming, Cosy and Spacious Apartment	$39,358	$231	45%	1	1	1	$32	❌	❌	❌	Y / N	⭐️ 5 (8)
Lovely well-connected, spacious apartment	$35,398	$140	68%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (51)
Modern London Flat with Free Parking & Patio	$38,382	$132	75%	1	1	2	$126	❌	❌	❌	Y / Y	⭐️ 0 (2)
Peaceful 1 bedroom House, Close to Central LDN	$28,303	$113	68%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Luxury Studio Apartment	$33,042	$122	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 3.9 (10)
Self-Contained Studio - Own Entrance & Amenities	$29,932	$94	87%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Stunning Studio Apartment in London	$32,608	$104	74%	1	1	3	$101	❌	❌	❌	N / N	⭐️ 4.5 (18)
Entire rental unit not shared entire flat access	$26,323	$124	58%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.3 (7)
Lovely 1 Bed, Northolt Station	$42,207	$134	85%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (45)
Private 5 starts stylish bright flat with parking	$15,645	$138	28%	1	2	3	$44	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Studio Modern and Stylish - 2min walk to the Tube.	$35,117	$100	95%	1	1	3	$35	❌	❌	❌	N / Y	⭐️ 5 (99)
New Studio 20 Minutes from Central London	$32,369	$101	83%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (48)
New Luxurious Studio 20 Minutes to Central London	$28,952	$98	77%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (29)
Newly Furnished One Bedroom Flat in Harrow	$29,619	$154	50%	1	1	1	$63	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Comfy One Bed flat in Harrow with City View	$24,223	$136	46%	1	1	5	$63	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Spacious 1 bedroom apartment	$38,157	$122	84%	1	1	7	$44	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern Harrow Apartment with Smart TV and WiFi	$29,844	$121	65%	1	1	2	$132	❌	❌	❌	Y / Y	⭐️ 4 (7)
Superb 1-Bed Apartment in Harrow	$16,671	$201	14%	1	1	1	$171	❌	❌	✅	Y / Y	⭐️ 0 (0)
Comfy One-Bedroom Flat in Broad House, Harrow	$25,749	$148	45%	1	1	28	$64	❌	❌	✅	Y / Y	⭐️ 5 (6)
Central Harrow Cozy Apartment with free parking	$44,691	$148	78%	1	1	1	$138	❌	❌	✅	Y / Y	⭐️ 2.9 (7)
Stunning 1 bedroom "on the Hill"	$29,022	$80	96%	1	1	2	$63	❌	❌	✅	Y / Y	⭐️ 5 (61)
Luxury Wembley Harrow Apartment	$54,117	$179	80%	1	1	3	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Studio Private Garden 20 Minutes to Central London	$67,292	$240	74%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lovely 1 bedroom flat in central Harrow	$29,197	$85	92%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
New 1 bed flat in Central Harrow	$45,431	$159	76%	1	1	2	$51	❌	❌	❌	Y / Y	⭐️ 5 (3)
" Bright & Cosy Loft apartment "	$19,699	$138	39%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
London Studio and Private Garden, Harrow-Wembley	$67,617	$234	76%	1	1	1	$82	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern Garden House in Harrow, London	$22,108	$117	51%	1	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Cosy/Quiet one bedroom flat in Harrow Centre	$21,974	$158	38%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
New Gem of Harrow 20 Minutes from Central London	$34,112	$114	77%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (23)
Spacious Studio in London with Private Garden	$40,973	$133	79%	1	1	1	$68	❌	❌	❌	Y / Y	⭐️ 5 (20)
GuestReady - Simple luxury in Harrow	$36,058	$106	88%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (11)
Studio near Heathrew Airport	$16,053	$102	43%	1	1.5	1	$0	❌	❌	❌	Y / N	⭐️ 5 (17)
Quaint studio flat in Harrow	$23,078	$97	65%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (23)
Stylish newly decorated one bedroom flat.	$31,110	$85	100%	1	1	3	$44	❌	❌	❌	Y / Y	⭐️ 5 (112)
Luxury new 1 bed apartment in gated development	$48,735	$167	77%	1	2	3	$88	❌	❌	❌	Y / Y	⭐️ 5 (20)
Studio in Harrow wembley London	$19,516	$132	39%	1	1	2	$63	❌	❌	❌	Y / N	⭐️ 5 (5)
Blush Gem: Pvt. Entrance, Workplace, Harrow Haven	$38,350	$152	65%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Flat to chill Adult Only	$22,893	$136	44%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious and comfy one-bed flat	$31,089	$137	62%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (8)

Return Metrics

165.44% 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)	$7,403	$14,807	$22,211	$29,615	$37,018	$74,037	$222,113
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	$7,403	$14,807	$22,211	$29,615	$37,018	$74,037	$222,113

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.44%

Payback Period Days

220

Return on Investment

165.44%

Northolt Road England

1 bed • 1.5 bath • 2 guests

Monthly Rent

$42,993

Annual Revenue

BNBCalc predicts this property will get $135 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$33,125

Avg annual revenue

66%

Avg occupancy rate

$135

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

$30k

$50k

$70k

$7,404

Profit

Revenue

$42,993

Operating Expenses

$17,589

Operating Income

$25,404

Net Effective Rent

$18,000

Profit (Cash Flow)

$7,404

$4,475

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$100

Total

$4,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.44%

Payback Period Days

220