BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue£32,693£47,605£71,434£97,537
Occupancy67%79%88%94%
Nightly Rate£133£164£220£280

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Newly refurbished in Notting Hill

No image available

£95,960
£280
93%
113£83❌❌❌Y / Y⭐️ 5 (165)
Chic Notting Hill 1 bd w balcony

No image available

£49,235
£188
69%
112£59❌❌✅Y / Y⭐️ 5 (19)
Spacious, Clean in Notting Hill with Lush Garden

No image available

£44,793
£129
94%
122£68❌❌❌Y / Y⭐️ 5 (64)
Notting Hill designer apartment

No image available

£49,461
£293
46%
113£68❌❌✅Y / Y⭐️ 5 (83)
*The Fox Den - Notting Hill*

No image available

£51,529
£145
94%
114£86❌❌❌Y / Y⭐️ 5 (13)
Notting Hill Bohemian Apartment

No image available

£45,182
£127
95%
113£83❌❌❌Y / Y⭐️ 5 (127)
Powis Square Apartment

No image available

£59,030
£204
79%
112£29❌❌❌Y / Y⭐️ 4.5 (34)
My Oasis

No image available

£53,132
£160
90%
112£44❌❌✅Y / Y⭐️ 4.5 (13)
Notting Hill Stylish One Bedroom

No image available

£81,825
£248
89%
113£83❌❌❌Y / Y⭐️ 5 (40)
Superb One Bedroom Apartment

No image available

£56,444
£212
71%
114£87❌❌❌Y / Y⭐️ 5 (67)
Charming 1 bed flat with balcony NottingHill

No image available

£72,169
£224
88%
113£53❌❌✅Y / Y⭐️ 4.9 (60)
Luxury chic flat in Notting Hill

No image available

£67,974
£232
79%
113£53❌❌❌Y / Y⭐️ 5 (41)
Chic Nottinghill Balcony Pad

No image available

£54,982
£161
92%
112£68❌❌❌Y / Y⭐️ 4.8 (41)
Classically romantic apartment in Notting Hill

No image available

£54,769
£175
85%
1190£34❌❌❌Y / N⭐️ 4.7 (24)
Chic Apartment in Notting Hill

No image available

£68,223
£283
65%
115£87❌❌❌Y / Y⭐️ 4.8 (39)
Garden Flat near Portobello Road, Notting Hill

No image available

£70,231
£195
98%
113£53❌❌❌Y / Y⭐️ 5 (79)
Spacious Luxurious flat in Notting Hill

No image available

£74,618
£219
93%
113£0❌✅✅Y / Y⭐️ 5 (73)
Beautiful Notting Hill one bedroom apartment

No image available

£55,083
£155
97%
113£0❌❌❌Y / Y⭐️ 5 (8)
Charming Studio Apartment, Paddington, London W2

No image available

£41,332
£147
77%
111£0❌❌❌N / N⭐️ 0 (0)
Comfort in Paddington, London W2

No image available

£46,891
£149
86%
111£0❌❌❌N / N⭐️ 0 (1)
Large Notting Hill flat w/Garden

No image available

£86,282
£386
61%
114£58❌❌✅Y / Y⭐️ 0 (2)
Stylish 1 bed in Notting Hill

No image available

£60,210
£228
72%
115£0❌✅❌Y / Y⭐️ 5 (4)
Charming Westbourne 1Bed Dream

No image available

£115,136
£384
82%
121£0❌❌❌Y / Y⭐️ 5 (13)
Kildare Gardens - Large Sunny Garden flat, Gt area

No image available

£57,122
£198
78%
128£73❌❌❌Y / Y⭐️ 4.8 (152)
Charming 1 bedroom apartment in Notting Hill

No image available

£63,750
£219
79%
115£39❌❌❌Y / Y⭐️ 4.9 (10)
Notting Hill ArtStudio

No image available

£42,437
£137
83%
115£49❌❌❌Y / Y⭐️ 5 (29)
Charming Notting Hill Maisonette + Workspace

No image available

£58,228
£200
79%
11.53£87❌❌✅Y / Y⭐️ 5 (38)
Gorgeous little flat in Notting Hill London

No image available

£38,566
£127
82%
1114£68❌❌❌Y / N⭐️ 4.5 (177)
Notting hill 1 bed pied-a-terre

No image available

£56,480
£227
68%
113£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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

482.69%

Payback Period Days

75

Return on Investment

482.69%

property-location

St Stephen's Gardens England

1 bed • 1 bath • 1 guests

Agent

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.

Top 58% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

£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

0%

Cash on Cash Return

482.69%

Payback Period Days

75