BNBCalc Short Term Rental Rental Arbitrage Analysis Richmond Way, Hammersmith and Fulham, London, W12 8LY, United Kingdom

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$49,856

Profit (Cash Flow)

-$89

Cash on Cash Return

NaN%

Annual Revenue

$49,856

AirDNA projects $293/night at 67% occupancy ($71,701). Airbtics projects $305/night at 70% occupancy ($77,979). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,811	$74,986	$91,248	$132,001
Occupancy	68%	74%	82%	86%
Nightly Rate	$257	$287	$303	$434

Seasonality (Profit by Month)

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$89	-$178	-$268	-$357	-$447	-$894	-$2,683
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	-$89	-$178	-$268	-$357	-$447	-$894	-$2,683

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

Richmond Way England, W12 8LY

2 bed • 1 bath • 4 guests

Monthly Rent

$5,349

Zestimate

$49,856

Annual Revenue

BNBCalc predicts this property will get $305 per night with 70% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

-$89

Profit

Revenue

$49,856

Operating Expenses

$17,881

Operating Income

$31,975

Net Effective Rent

$32,064

Profit (Cash Flow)

-$89

$NaN

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN