BNBCalc Short Term Rental Rental Arbitrage Analysis St Stephen's Gardens, London, UK

1 bed • 1 bath • 1 guests • £0

BNB

Calc

Report by:

Tyan Khilosia

zaeemkh1126@gmail.com

Annual Revenue

£49,690

Profit (Cash Flow)

£16,208

Cash on Cash Return

482.7%

Annual Revenue

£49,690

AirDNA projects £164/night at 83% occupancy ($49,608). Airbtics projects £181/night at 75% occupancy ($49,690). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, £181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£32,693	£47,605	£71,434	£97,537
Occupancy	67%	79%	88%	94%
Nightly Rate	£133	£164	£220	£280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly refurbished in Notting Hill	£95,960	£280	93%	1	1	3	£83	❌	❌	❌	Y / Y	⭐️ 5 (165)
Chic Notting Hill 1 bd w balcony	£49,235	£188	69%	1	1	2	£59	❌	❌	✅	Y / Y	⭐️ 5 (19)
Spacious, Clean in Notting Hill with Lush Garden	£44,793	£129	94%	1	2	2	£68	❌	❌	❌	Y / Y	⭐️ 5 (64)
Notting Hill designer apartment	£49,461	£293	46%	1	1	3	£68	❌	❌	✅	Y / Y	⭐️ 5 (83)
The Fox Den - Notting Hill	£51,529	£145	94%	1	1	4	£86	❌	❌	❌	Y / Y	⭐️ 5 (13)
Notting Hill Bohemian Apartment	£45,182	£127	95%	1	1	3	£83	❌	❌	❌	Y / Y	⭐️ 5 (127)
Powis Square Apartment	£59,030	£204	79%	1	1	2	£29	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
My Oasis	£53,132	£160	90%	1	1	2	£44	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Notting Hill Stylish One Bedroom	£81,825	£248	89%	1	1	3	£83	❌	❌	❌	Y / Y	⭐️ 5 (40)
Superb One Bedroom Apartment	£56,444	£212	71%	1	1	4	£87	❌	❌	❌	Y / Y	⭐️ 5 (67)
Charming 1 bed flat with balcony NottingHill	£72,169	£224	88%	1	1	3	£53	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Luxury chic flat in Notting Hill	£67,974	£232	79%	1	1	3	£53	❌	❌	❌	Y / Y	⭐️ 5 (41)
Chic Nottinghill Balcony Pad	£54,982	£161	92%	1	1	2	£68	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Classically romantic apartment in Notting Hill	£54,769	£175	85%	1	1	90	£34	❌	❌	❌	Y / N	⭐️ 4.7 (24)
Chic Apartment in Notting Hill	£68,223	£283	65%	1	1	5	£87	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Garden Flat near Portobello Road, Notting Hill	£70,231	£195	98%	1	1	3	£53	❌	❌	❌	Y / Y	⭐️ 5 (79)
Spacious Luxurious flat in Notting Hill	£74,618	£219	93%	1	1	3	£0	❌	✅	✅	Y / Y	⭐️ 5 (73)
Beautiful Notting Hill one bedroom apartment	£55,083	£155	97%	1	1	3	£0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming Studio Apartment, Paddington, London W2	£41,332	£147	77%	1	1	1	£0	❌	❌	❌	N / N	⭐️ 0 (0)
Comfort in Paddington, London W2	£46,891	£149	86%	1	1	1	£0	❌	❌	❌	N / N	⭐️ 0 (1)
Large Notting Hill flat w/Garden	£86,282	£386	61%	1	1	4	£58	❌	❌	✅	Y / Y	⭐️ 0 (2)
Stylish 1 bed in Notting Hill	£60,210	£228	72%	1	1	5	£0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Charming Westbourne 1Bed Dream	£115,136	£384	82%	1	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Kildare Gardens - Large Sunny Garden flat, Gt area	£57,122	£198	78%	1	2	8	£73	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Charming 1 bedroom apartment in Notting Hill	£63,750	£219	79%	1	1	5	£39	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Notting Hill ArtStudio	£42,437	£137	83%	1	1	5	£49	❌	❌	❌	Y / Y	⭐️ 5 (29)
Charming Notting Hill Maisonette + Workspace	£58,228	£200	79%	1	1.5	3	£87	❌	❌	✅	Y / Y	⭐️ 5 (38)
Gorgeous little flat in Notting Hill London	£38,566	£127	82%	1	1	14	£68	❌	❌	❌	Y / N	⭐️ 4.5 (177)
Notting hill 1 bed pied-a-terre	£56,480	£227	68%	1	1	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

482.69% 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)	£16,207	£32,415	£48,623	£64,831	£81,039	£162,079	£486,237
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	£16,207	£32,415	£48,623	£64,831	£81,039	£162,079	£486,237

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

482.69%

Payback Period Days

Return on Investment

482.69%

St Stephen's Gardens England

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Tyan

£49,690

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is £164/night at 83% occupancy.Projected nightly rate is £181/night at 75% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

£61,071

Avg annual revenue

81%

Avg occupancy rate

£208

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

£15k

£50k

£80k

£115k

£16,208

Profit

Revenue

£49,690

Operating Expenses

£15,723

Operating Income

£33,968

Net Effective Rent

£17,760

Profit (Cash Flow)

£16,208

£3,358

Cash Investment

Renos & Furnishing

£3,281

Setup Costs

£77

Total

£3,358

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

482.69%

Payback Period Days