BNBCalc Short Term Rental Rental Arbitrage Analysis Sneinton Hermitage, Sneinton, Nottingham, UK

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£33,377

Profit (Cash Flow)

£7,381

Cash on Cash Return

144.5%

Annual Revenue

£33,377

AirDNA projects £107/night at 58% occupancy ($22,672). Airbtics projects £122/night at 59% occupancy ($26,358). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, £134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£17,115	£26,720	£34,576	£49,875
Occupancy	47%	61%	68%	82%
Nightly Rate	£97	£116	£134	£160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique & Luxurious 2 Bedroom City Centre Apartment	£38,502	£123	83%	2	2	2	£46	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Central Nottingham Abode - Balcony - Sleeps 6	£28,280	£112	66%	2	2	2	£66	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Penthouse Stunning Living In The Creative Quarter	£47,842	£211	62%	2	3	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Large Convenient 2 Bed Family Apt CloseToRobinHood	£35,224	£148	65%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Brilliant Large 2 Bed Located TheCreativeQuarter	£42,425	£173	67%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Stylish City Centre Apartment - Bright & Spacious	£33,418	£120	75%	2	2	2	£46	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Modern 2 Bed House with Parking and Garden	£23,382	£93	66%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
6 Beds Apartment City Centre by Nightlife - 2 Bath	£25,514	£142	48%	2	3	1	£48	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
An Exceptional, available 2bed House with Parking	£25,843	£97	66%	2	2	7	£76	❌	❌	❌	Y / N	⭐️ 4.3 (47)
7 Guests: 6 Bed, 2 Bath, City Centre by Nightlife	£40,985	£240	46%	2	3	2	£47	❌	❌	❌	Y / Y	⭐️ 5 (6)
City Centre 2 bedrooms 2 Ensuite Flat free parking	£23,401	£94	65%	2	2	2	£48	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
La Terraza 2 bed with balcony. Nottingham hockley	£39,971	£126	82%	2	2	2	£46	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
Stylish Iconic Apartment in City Centre	£27,938	£123	62%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (813)
OnPoint Apartments-City Centre Apt-Ideal Location!	£12,668	£93	34%	2	2	2	£51	❌	❌	❌	Y / Y	⭐️ 4.4 (49)
Vibrant City Centre Apartment	£45,059	£151	78%	2	2	7	£81	❌	❌	❌	Y / Y	⭐️ 4.2 (42)
Luxurious 2 Bedroom Apartment - 10/10 Location	£36,413	£159	61%	2	3	2	£40	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Cosy Period City Centre House. Free Parking. Wi-Fi	£23,579	£104	61%	2	1	2	£40	❌	❌	✅	Y / Y	⭐️ 4.7 (125)
Two Bedroom Serviced Apartment With Parking	£20,896	£133	43%	2	3	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
2 Bedroom Luxury Nottingham Apartment	£40,715	£123	87%	2	2	1	£31	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
In the central heart of the city(Free Parking)	£27,979	£153	50%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Spacious 2 Bedroom Apartment with Free Parking	£27,422	£127	56%	2	2	2	£46	❌	❌	❌	Y / Y	⭐️ 4.2 (27)
7 Guests Apartment 6 Bed City Centre-By Bars Clubs	£20,861	£121	46%	2	3	1	£50	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
City Centre, Train Station, Business, Long Stays	£19,994	£155	33%	2	2	1	£56	❌	❌	✅	Y / N	⭐️ 4.8 (13)
City Centre 2 Bed Duplex Flat	£13,030	£101	34%	2	2	1	£32	❌	❌	❌	Y / Y	⭐️ 4.3 (28)
House Near City Centre Private Parking Sleeps 7	£15,087	£91	41%	2	1	1	£66	❌	❌	❌	Y / Y	⭐️ 5 (56)
2 Bed Lace Market apartment, with private parking	£24,211	£70	92%	2	1	1	£35	❌	❌	❌	Y / Y	⭐️ 4.8 (533)
Spacious City Centre apt/parking and balcony	£31,012	£97	86%	2	2	3	£60	❌	❌	❌	Y / Y	⭐️ 4.9 (448)
Apartment in Nottingham	£17,662	£126	38%	2	2	2	£20	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Luxury 2 Bedroom apartment	£39,380	£185	58%	2	3	1	£20	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Comfortable & Available 2 Bedroom Apt w/ Parking	£22,956	£81	71%	2	1	7	£76	❌	❌	❌	Y / N	⭐️ 4.4 (54)
Ultraconvenient & Generous 2bed apt w/parking	£21,878	£80	68%	2	1	7	£76	❌	❌	❌	Y / N	⭐️ 4.4 (28)
2bed Hidden retreat in the heart of the city	£27,171	£109	66%	2	1	2	£35	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Comfy home from home	£24,327	£113	59%	2	1	2	£0	❌	❌	✅	Y / Y	⭐️ 5 (16)
2 Bed Riverfront Apartment 3 Mins From Station	£21,635	£110	50%	2	2	2	£46	❌	❌	❌	N / Y	⭐️ 4.3 (7)
Chic City-Centre Convenient 2 Bedroom Apartment	£18,047	£96	49%	2	1	2	£46	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
City Centre 5 Guests at Victoria Centre Shopping	£18,160	£90	53%	2	1	1	£48	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
5 Guests-City Centre-Victoria Centre by the Hilton	£12,435	£105	31%	2	1	1	£47	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Modern City Centre Penthouse	£30,126	£109	74%	2	2	2	£46	❌	❌	❌	Y / Y	⭐️ 5 (28)
A homely open 2bed self-contained House w/ parking	£27,023	£101	68%	2	1	7	£76	❌	❌	❌	Y / N	⭐️ 4.5 (9)
5 Guests CityCentre Apartment by Clubs & Nightlife	£19,695	£119	44%	2	1	1	£46	❌	❌	❌	Y / Y	⭐️ 4.8 (52)

Return Metrics

144.45% 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)	£7,381	£14,762	£22,143	£29,525	£36,906	£73,812	£221,438
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	£7,381	£14,762	£22,143	£29,525	£36,906	£73,812	£221,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.45%

Payback Period Days

252

Return on Investment

144.45%

Sneinton Hermitage Sneinton, England

2 bed • 1 bath • 4 guests

Monthly Rent

£33,377

Annual Revenue

BNBCalc predicts this property will get $122 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

£27,303

Avg annual revenue

59%

Avg occupancy rate

£122

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

£25k

£35k

£50k

£7,381

Profit

Revenue

£33,377

Operating Expenses

£13,995

Operating Income

£19,381

Net Effective Rent

£12,000

Profit (Cash Flow)

£7,381

£5,110

Cash Investment

Renos & Furnishing

£5,029

Setup Costs

£80

Total

£5,110

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.45%

Payback Period Days

252