BNBCalc Short Term Rental Rental Arbitrage Analysis Prospect St, , England,

1 bed • 1 bath • 2 guests • £0

BNB

Calc

Annual Revenue

£17,873

Profit (Cash Flow)

£5,420

Cash on Cash Return

165.2%

Annual Revenue

£17,873

AirDNA projects £81/night at 53% occupancy ($15,765). Airbtics projects £78/night at 63% occupancy ($17,872). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, £78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£12,485	£18,306	£24,854	£33,181
Occupancy	51%	65%	76%	81%
Nightly Rate	£65	£75	£86	£109

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Apartment, Free Parking, Plymouth UK	£12,799	£85	38%	1	1.5	2	£43	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Lovely 1 bedroom apartment	£13,041	£79	45%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Central, private Apartments with parking	£16,838	£77	59%	1	1	3	£17	❌	❌	❌	Y / Y	⭐️ 5 (110)
Spacious apartment in Plymouth’s cultural quarter	£25,833	£88	80%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Central Private Apartment With Parking - Annex	£15,317	£77	54%	1	1	3	£17	❌	❌	❌	Y / Y	⭐️ 5 (143)
Waterfront Loft Space in the Barbican	£27,617	£97	74%	1	1.5	2	£57	❌	❌	❌	Y / Y	⭐️ 5 (209)
New Morden apartment flat 6	£19,801	£112	47%	1	1.5	1	£19	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Lookout by Pureserviced	£16,759	£100	46%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (91)
Modern 1 bed Barbican apartment, private parking	£23,284	£78	81%	1	1	1	£23	❌	❌	❌	Y / Y	⭐️ 5 (391)
Lovely 1 Bed flat FREE PARKING Hoe/Barbican	£17,954	£71	65%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 5 (174)
Mrs Vickery's Barbican	£21,432	£73	78%	1	1	2	£19	❌	❌	❌	N / Y	⭐️ 5 (26)
Paddington by Pureserviced Deluxe Family Room	£15,906	£85	51%	1	2	1	£0	❌	❌	✅	N / Y	⭐️ 4.5 (29)
Heart of the Barbican - Apartments	£17,288	£66	72%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
One bed flat with free allocated parking	£24,479	£83	79%	1	1	1	£19	❌	❌	✅	N / Y	⭐️ 5 (35)
Ground-floor studio with own entrance and parking	£16,759	£59	76%	1	1	2	£16	❌	❌	✅	N / Y	⭐️ 5 (82)
The Loft by Pureserviced	£18,741	£73	70%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (89)
Ocean City Romantic Getaway	£22,739	£73	81%	1	1	2	£48	❌	❌	❌	Y / Y	⭐️ 5 (101)
The Savanah Suite - Stunning Studio	£11,658	£66	48%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Delightful Apt on the Barbican- Couples retreat	£13,109	£73	47%	1	1	2	£52	❌	❌	❌	Y / Y	⭐️ 5 (75)
Super Duplex Central City Apt Free Private parking	£10,165	£83	31%	1	1	1	£48	❌	❌	❌	Y / Y	⭐️ 5 (103)
Cosy Central Plymouth Studio Apartment - Sleeps 2	£14,291	£53	69%	1	1	1	£53	❌	❌	✅	N / Y	⭐️ 5 (13)
Plymouth Central Apartments No. 1 by HomeInspire	£22,287	£105	56%	1	1	2	£67	❌	❌	✅	Y / Y	⭐️ 0 (0)
♥️Hideaway, Victorian townhouse apartment & parking	£13,635	£49	76%	1	1	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (178)
Plymouth Central Apartments No. 2 by HomeInspire	£23,652	£121	51%	1	1	2	£67	❌	❌	❌	Y / Y	⭐️ 0 (2)
Grand Victorian apartment	£24,112	£72	91%	1	1	5	£0	❌	❌	❌	Y / Y	⭐️ 5 (49)
The Garden Apartment ~ with FREE onsite parking	£18,347	£75	65%	1	1	2	£48	❌	❌	❌	Y / Y	⭐️ 5 (128)
Brand -new modern apartment	£18,401	£117	42%	1	1.5	1	£19	❌	❌	❌	Y / N	⭐️ 5 (8)
The Rooftops by Pureserviced	£24,184	£109	60%	1	1	1	£22	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
ALEXANDRA free wifi & off-street parking	£16,582	£51	84%	1	1	3	£43	❌	❌	❌	Y / Y	⭐️ 5 (387)
Plymouth home with own entrance and private space	£13,248	£60	60%	1	1.5	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (273)
The Garden Flat	£15,237	£76	52%	1	1	2	£21	❌	❌	❌	N / Y	⭐️ 5 (8)
Luxury 1 bedroom first floor apartment	£31,795	£109	80%	1	1	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Heart of the Barbican - Acoras Apartment	£15,513	£64	65%	1	1	3	£23	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Standard En-Suite Apartment 2	£14,835	£52	75%	1	1	2	£29	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Superior Sea View Apartment 5	£18,339	£63	75%	1	1.5	2	£29	❌	❌	❌	Y / N	⭐️ 4.5 (55)
Superior En-Suite Apartment 1	£13,788	£55	64%	1	1	2	£29	❌	❌	❌	Y / N	⭐️ 0 (2)
Cosy, Flat with Garden near Uni & Centre	£16,165	£50	87%	1	1	2	£29	❌	❌	✅	Y / Y	⭐️ 5 (248)
Stylish 1 bed flat\| w/parking\| Barbican/Hoe area	£16,967	£72	61%	1	1	2	£48	❌	❌	❌	Y / Y	⭐️ 5 (112)
1 Bed Apt (sleeps 4) seconds from the Seafront	£22,312	£74	81%	1	1	3	£29	❌	❌	❌	Y / Y	⭐️ 5 (169)

Return Metrics

165.22% 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)	£5,420	£10,840	£16,260	£21,680	£27,100	£54,200	£162,601
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	£5,420	£10,840	£16,260	£21,680	£27,100	£54,200	£162,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.22%

Payback Period Days

221

Return on Investment

165.22%

Prospect St England

1 bed • 1 bath • 2 guests

Monthly Rent

£17,873

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is £81/night at 53% occupancy.Projected nightly rate is £78/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

£18,059

Avg annual revenue

63%

Avg occupancy rate

£77

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

£15k

£25k

£35k

£5,420

Profit

Revenue

£17,873

Operating Expenses

£11,373

Operating Income

£6,500

Net Effective Rent

£1,080

Profit (Cash Flow)

£5,420

£3,280

Cash Investment

Renos & Furnishing

£3,205

Setup Costs

£75

Total

£3,280

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.22%

Payback Period Days

221