BNBCalc Short Term Rental Rental Arbitrage Analysis Sheepcote Street, Birmingham, B16 8AE, United Kingdom

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$23,734

Profit (Cash Flow)

-$1,552

Cash on Cash Return

NaN%

Annual Revenue

$23,734

AirDNA projects $139/night at 54% occupancy ($27,415). Airbtics projects $114/night at 57% occupancy ($23,733). Airbtics predicts this property will perform in the 36% revenue percentile

BNB Calc projects a 57% occupancy rate, $114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,410	$24,460	$32,473	$33,449
Occupancy	53%	56%	67%	78%
Nightly Rate	$92	$109	$127	$142

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)	-$1,551	-$3,103	-$4,655	-$6,207	-$7,759	-$15,518	-$46,554
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	-$1,551	-$3,103	-$4,655	-$6,207	-$7,759	-$15,518	-$46,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

Sheepcote Street England, B16 8AE

1 bed • 1 bath • 2 guests

Monthly Rent

$23,734

Annual Revenue

This property is projected to be in the top 36% revenue percentile compared to similar properties nearby.
AirDNA projects $139/night at 54% occupancy ($27,415.21). Airbtics projects $114/night at 57% occupancy ($23,733).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$1,552

Profit

Revenue

$23,734

Operating Expenses

$14,485

Operating Income

$9,248

Net Effective Rent

$10,800

Profit (Cash Flow)

-$1,552

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN