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 Avenue, Hammersmith and Fulham, London, W12 8JB, United Kingdom

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$45,517

Profit (Cash Flow)

$12,660

Cash on Cash Return

192.0%

Annual Revenue

$45,517

AirDNA projects $186/night at 67% occupancy ($45,516).

BNB Calc projects a 67% occupancy rate, $186 rate per night.

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


Return Metrics

191.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,659$25,319$37,978$50,638$63,297$126,595$379,786
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$12,659$25,319$37,978$50,638$63,297$126,595$379,786

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

191.95%

Payback Period Days

190

Return on Investment

191.95%

property-location

St. Stephen's Avenue London, England, W12 8JB

1 bed • 1 bath • 2 guests

$5,118

Zestimate

$45,517

Annual Revenue


AirDNA projects $186/night at 67% occupancy ($45,516.7).

Top 101% of comparables

Top 101% of comparables


$12,660

Profit

Revenue

$45,517

Operating Expenses

$5,917

Operating Income

$39,600

Net Effective Rent

$26,940

Profit (Cash Flow)

$12,660

$6,595

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,345

Total

$6,595

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

191.95%

Payback Period Days

190