BNBCalc Short Term Rental Rental Arbitrage Analysis Orsett Terrace, Westminster, London, W2 6AJ, United Kingdom

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$57,829

Profit (Cash Flow)

$7,411

Cash on Cash Return

106.3%

Annual Revenue

$57,829

AirDNA projects $223/night at 71% occupancy ($57,829).

BNB Calc projects a 71% occupancy rate, $223 rate per night.

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

Return Metrics

106.25% 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)	$7,411	$14,822	$22,233	$29,645	$37,056	$74,113	$222,339
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	$7,411	$14,822	$22,233	$29,645	$37,056	$74,113	$222,339

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.25%

Payback Period Days

343

Return on Investment

106.25%

Orsett Terrace London, England, W2 6AJ

1 bed • 1 bath • 2 guests

Monthly Rent

$5,118

Zestimate

$57,829

Annual Revenue

Projected nightly rate is $223/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,411

Profit

Revenue

$57,829

Operating Expenses

$18,918

Operating Income

$38,911

Net Effective Rent

$31,500

Profit (Cash Flow)

$7,411

$6,975

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,725

Total

$6,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.25%

Payback Period Days

343