BNBCalc Short Term Rental Rental Arbitrage Analysis Redbridge Roundabout, Ilford, UK

4 bed • 3 bath • 12 guests • £0

BNB

Calc

Annual Revenue

£63,088

Profit (Cash Flow)

£21,733

Cash on Cash Return

262.6%

Annual Revenue

£63,088

AirDNA projects £323/night at 58% occupancy ($68,515). Airbtics projects £277/night at 62% occupancy ($62,703). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, £254 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£31,530	£55,957	£91,622	£162,271
Occupancy	44%	62%	75%	98%
Nightly Rate	£191	£242	£323	£442

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
London Luxury Apt 4 Bedroom 4 bathroom	£79,791	£293	73%	4	4	1	£95	❌	❌	❌	Y / Y	⭐️ 5 (15)
Wanstead, Beautiful London stay! Hottub/Gym-family	£107,787	£368	79%	4	4	2	£285	❌	✅	✅	Y / Y	⭐️ 5 (50)
Luxury Versace Sleeps 10 HotTub Cinema Games Room	£133,710	£473	75%	4	3	2	£121	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
City Reach Retreat In London Stratford	£46,328	£158	73%	4	2	1	£201	✅	❌	❌	Y / Y	⭐️ 4 (14)
4 Bedroom House in East London	£24,738	£179	36%	4	2	3	£96	❌	❌	❌	Y / N	⭐️ 3.4 (3)
Cosy Family Home for 7	£40,965	£167	67%	4	3	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Entire 4 Bed Victorian House with Garden	£45,247	£179	68%	4	2.5	6	£144	❌	❌	✅	Y / Y	⭐️ 5 (31)
Gracehill Suite	£49,127	£175	74%	4	2	2	£97	❌	❌	❌	Y / Y	⭐️ 4 (16)
Beautiful Family Home in London (with hot tub)	£113,468	£298	98%	4	1.5	4	£182	❌	✅	❌	Y / Y	⭐️ 0 (0)
London Gem:Stylish, 4BR Home For 10, 2 min station	£57,601	£291	53%	4	2	3	£97	❌	✅	❌	Y / Y	⭐️ 5 (8)
Modern Luxury Home In London	£45,702	£246	50%	4	2	3	£68	❌	❌	❌	Y / Y	⭐️ 5 (4)
Rose Villa	£33,963	£242	34%	4	2	2	£96	❌	❌	✅	Y / N	⭐️ 5 (1)
4 bed 2 bath Manor Park House	£41,118	£260	42%	4	2	2	£97	❌	❌	❌	Y / Y	⭐️ 4 (6)
4 Bedroom, 8 Beds, 2Bathroom,Living room, sleep 11	£39,382	£227	47%	4	2	3	£77	❌	❌	❌	Y / N	⭐️ 4.2 (23)
Offer - Olympic Family Home, With Own Garden	£84,815	£439	51%	4	3	5	£187	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Home for Contractors & Families\|Garden & Amenities	£61,044	£241	64%	4	2	3	£145	❌	❌	❌	Y / N	⭐️ 3.5 (5)
London Zone 2 Lovely 4 bedroom Apartment	£34,848	£159	58%	4	1	3	£67	❌	❌	❌	Y / Y	⭐️ 4 (16)
Stunning Four-Bed Home with private garden in Bow!	£42,573	£275	41%	4	3	2	£143	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Spacious & comfortable family home in Wanstead	£126,192	£345	100%	4	3.5	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (10)
London Stratford 4 Bedrooms Apartment	£20,339	£179	31%	4	1.5	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Victorian Terrace Cosy Family Friendly Rental	£98,990	£510	53%	4	2.5	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (6)
VL \| Entire house in Stratford - 30 min to Central	£65,888	£180	100%	4	1.5	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Barking London Sleeps 11 - Parking - train/tube	£38,225	£150	67%	4	2.5	1	£56	❌	❌	❌	Y / Y	⭐️ 5 (45)
Hipster Hackney Spirits / Chill vibes / Sleeps 10!	£97,799	£337	78%	4	2	1	£212	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Unique Family Home - East London	£40,142	£320	33%	4	2	3	£86	❌	❌	❌	Y / Y	⭐️ 5 (4)
4/5 Bedroom house, 8 Bed, 2 bathroom, 2Living room	£44,292	£221	54%	4	2	3	£77	❌	❌	❌	Y / Y	⭐️ 0 (2)
Woodlands in the City	£34,977	£265	36%	4	2.5	2	£0	❌	❌	❌	Y / N	⭐️ 5 (4)
Spacious 4-bedroom House/Parking/Monthly Discount	£47,908	£218	60%	4	2	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern architect home, private gated & huge garden	£118,958	£340	95%	4	2.5	5	£72	❌	❌	✅	Y / Y	⭐️ 5 (7)
Cheerful 4 bed terraced house in Woodford	£90,247	£242	100%	4	1	5	£57	❌	❌	❌	Y / N	⭐️ 0 (2)
Family home in lovely Wanstead	£84,157	£240	96%	4	2	7	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
An incredible 4 bedroom semi detached house!	£27,821	£162	44%	4	3	2	£57	❌	❌	✅	Y / N	⭐️ 4 (4)
Family Town House in East London (Zone 3)	£63,035	£243	71%	4	2	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxurious House Leyton slp7+grdn next to Stratford	£97,915	£341	74%	4	2.5	3	£121	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Spacious 4 Bed House, Transport Links	£42,332	£195	59%	4	1	4	£95	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming Four-Bedroom Home in Leyton Village	£88,945	£240	100%	4	2	4	£59	❌	❌	❌	Y / N	⭐️ 5 (6)
Hackney Townhouse	£58,270	£196	80%	4	3	4	£48	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
4 Bedroom Luxury Home with Garden in East London	£43,109	£254	45%	4	2.5	2	£106	❌	❌	❌	Y / N	⭐️ 4.5 (7)

Return Metrics

262.59% 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)	£21,732	£43,465	£65,198	£86,931	£108,664	£217,329	£651,989
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	£21,732	£43,465	£65,198	£86,931	£108,664	£217,329	£651,989

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

262.59%

Payback Period Days

139

Return on Investment

262.59%

Redbridge Roundabout England

4 bed • 3 bath • 12 guests

Monthly Rent

£63,088

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £323/night at 58% occupancy.Projected nightly rate is £277/night at 62% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

£62,966

Avg annual revenue

62%

Avg occupancy rate

£277

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

£20k

£55k

£95k

£135k

£21,733

Profit

Revenue

£63,088

Operating Expenses

£17,355

Operating Income

£45,733

Net Effective Rent

£24,000

Profit (Cash Flow)

£21,733

£8,276

Cash Investment

Renos & Furnishing

£8,200

Setup Costs

£76

Total

£8,276

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

262.59%

Payback Period Days

139