BNBCalc Short Term Rental Rental Arbitrage Analysis Ravenswood Road, Arnold, Nottingham, UK

3 bed • 1 bath • 6 guests • £0

BNB

Calc

Annual Revenue

£30,866

Profit (Cash Flow)

£6,661

Cash on Cash Return

101.9%

Annual Revenue

£30,866

AirDNA projects £116/night at 55% occupancy ($23,270). Airbtics projects £139/night at 61% occupancy ($30,866). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, £139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£21,637	£29,348	£41,819	£61,750
Occupancy	52%	62%	71%	81%
Nightly Rate	£111	£124	£155	£199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright & Spacious with Garden & Parking	£24,992	£131	51%	3	1	3	£64	❌	❌	❌	Y / Y	⭐️ 5 (13)
Alderton House - Spacious 3 Bed with Parking	£33,766	£143	62%	3	1	3	£84	❌	❌	❌	Y / N	⭐️ 4.6 (17)
Crowthorne House Sleeps upto 8 contractors familes	£29,907	£136	60%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
FREE Parking Modern House w/Terrace in Nottingham	£33,750	£158	52%	3	1.5	2	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Newly Renovated Spacious House with FREE Parking	£30,969	£92	81%	3	1.5	2	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Comfortable 3 Bed House with Garden & Parking	£21,383	£103	53%	3	1	2	£39	❌	❌	❌	Y / N	⭐️ 4.5 (46)
Luxury detached house next to Gedling Country Park	£37,946	£271	38%	3	3.5	2	£39	❌	❌	✅	Y / Y	⭐️ 5 (46)
3 bedroom spacious house	£22,316	£83	63%	3	1	1	£79	❌	❌	✅	Y / Y	⭐️ 4.1 (13)
Hillside House	£31,735	£112	73%	3	1	3	£84	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
Stylish 3 Bedroom House - Central Location	£20,444	£121	43%	3	1	2	£64	❌	❌	❌	Y / Y	⭐️ 4 (14)
Contemporary Nottingham Home	£38,375	£154	68%	3	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (72)
The Escape	£27,119	£98	71%	3	2.5	1	£79	❌	❌	✅	Y / Y	⭐️ 5 (66)
Delightful 3 Bed Family Home	£26,253	£131	52%	3	2	2	£58	❌	❌	❌	Y / Y	⭐️ 3.2 (5)
Waterloo Great for Contractors or Family Holidays	£17,910	£115	40%	3	2	2	£59	❌	❌	❌	Y / Y	⭐️ 5 (33)
Stylish 3 bedroom home with free parking	£24,963	£119	53%	3	2	1	£86	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Luxurious 3 Bed Detached Home with Hot Tub	£71,943	£310	62%	3	2.5	2	£49	❌	✅	❌	Y / Y	⭐️ 5 (14)
Valley Rd 3BR Sleeps 5 home NR Hospital Uni	£40,612	£199	55%	3	2	3	£49	❌	❌	✅	Y / Y	⭐️ 5 (5)
Entire house in Sherwood, Nottingham	£16,690	£74	59%	3	1	2	£45	❌	❌	❌	Y / N	⭐️ 5 (25)
Oak Lodge	£74,556	£224	91%	3	2	1	£0	❌	✅	❌	Y / N	⭐️ 4.5 (5)
Lovely 3 Bed Apartment	£31,441	£168	50%	3	1	1	£39	❌	❌	❌	Y / Y	⭐️ 4.2 (132)
3BR House Ideal for Corporate Stays in Nottingham	£33,141	£134	63%	3	1	3	£85	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
3Bed Home Minutes Away from Town	£41,028	£121	93%	3	2	1	£0	❌	✅	❌	Y / Y	⭐️ 4.7 (151)
Spacious home near city hospital	£24,454	£124	53%	3	1.5	3	£35	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Driveway parking,Big spacious house,sleeps 7people	£41,134	£160	68%	3	3.5	2	£69	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Free Parking 3 Bedroom House in Nottingham	£32,688	£126	66%	3	1.5	2	£99	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Urban City Centre Contractor Home 3 Bedrooms	£39,872	£148	73%	3	1.5	2	£64	❌	❌	✅	Y / N	⭐️ 4.5 (15)
Luxury 3 bed apt 5mins from city - free parking!	£30,584	£123	68%	3	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Cosy 3-bedroom house with off street parking	£27,468	£99	72%	3	1	4	£74	❌	❌	✅	Y / Y	⭐️ 5 (15)
Close to Hospital \| Stunning Kitchen \| Back garden	£54,450	£177	83%	3	1	2	£70	❌	❌	❌	Y / Y	⭐️ 5 (6)
Nottingham getaway for 6, perfect for 3 couples	£57,426	£201	78%	3	3	1	£0	❌	❌	❌	N / Y	⭐️ 0 (2)
Charming 3-Bed Retreat, Excellent Locaton	£18,665	£111	44%	3	1	30	£45	❌	❌	❌	Y / N	⭐️ 4.7 (8)
Bella's House: Motor Point Arena	£42,919	£178	66%	3	1	1	£0	❌	❌	❌	Y / N	⭐️ 5 (21)
Elegant Home with free Parking	£17,704	£86	54%	3	1	1	£77	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Affordable 3 Bedroom House,Parking,close to City	£25,401	£115	59%	3	1	2	£78	❌	❌	✅	Y / N	⭐️ 0 (2)
Beautiful Nottingham home with Private Driveway	£26,843	£118	58%	3	2	1	£89	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Ventnor Rise - 3 Bed house	£33,032	£100	85%	3	1	3	£88	❌	❌	❌	Y / Y	⭐️ 4 (11)
Ideal for Contractors \| Driveway Parking \| 4 beds	£41,402	£150	74%	3	1.5	2	£64	❌	❌	❌	Y / Y	⭐️ 4 (10)
Comfy Nottingham Home - Garden\|Free Wi-fi	£25,475	£101	67%	3	1.5	14	£59	❌	❌	✅	Y / Y	⭐️ 4.5 (21)

Return Metrics

101.92% 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)	£6,661	£13,322	£19,983	£26,644	£33,305	£66,610	£199,832
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	£6,661	£13,322	£19,983	£26,644	£33,305	£66,610	£199,832

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

101.92%

Payback Period Days

358

Return on Investment

101.92%

Ravenswood Road Arnold, England

3 bed • 1 bath • 6 guests

Monthly Rent

£30,866

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £116/night at 55% occupancy.Projected nightly rate is £139/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

£32,443

Avg annual revenue

61%

Avg occupancy rate

£138

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

£10k

£30k

£50k

£75k

£6,661

Profit

Revenue

£30,866

Operating Expenses

£13,405

Operating Income

£17,461

Net Effective Rent

£10,800

Profit (Cash Flow)

£6,661

£6,536

Cash Investment

Renos & Furnishing

£6,457

Setup Costs

£78

Total

£6,536

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

101.92%

Payback Period Days

358