BNBCalc Short Term Rental Rental Arbitrage Analysis Sutton Court Road, London, UK

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$98,105

Profit (Cash Flow)

$50,551

Cash on Cash Return

796.1%

Annual Revenue

$98,105

AirDNA projects $219/night at 76% occupancy ($60,791). Airbtics projects $288/night at 71% occupancy ($74,685). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 85% occupancy rate, $316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,945	$67,655	$99,818	$154,837
Occupancy	58%	71%	85%	99%
Nightly Rate	$219	$258	$316	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chiswick 2 bed 2 bath, new apartment with parking	$49,519	$410	33%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Unique 2 Bedroom converted Artist's Studio	$120,461	$380	84%	2	2	2	$151	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
London 2-Bedroom Apartment	$63,799	$298	58%	2	3	2	$76	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Peaceful & Stylish Chiswick Flat	$110,820	$402	74%	2	2	1	$152	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Spacious, Stylish & Modern Central Chiswick Flat	$129,582	$365	97%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
2-bed flat by the river with free parking in W4.	$62,933	$181	95%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (42)
Chiswick: Luxury 2 bed maisonette	$63,961	$257	68%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Beautiful 2 bedroom 2 bathroom flat in Kew	$39,814	$222	49%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 3 (2)
Wonderfully appointed 2 bedroom apartment in Kew	$43,760	$244	49%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Two bedroom two bathroom serviced apartment in Kew	$57,949	$223	71%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (2)
Bright Spacious 2 Bedroom Apartment	$169,660	$635	73%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.1 (9)
Stylish home right by the river	$102,782	$280	100%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Chiswick: 2 bedroom Garden Flat	$80,893	$257	86%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Contemporary apartment in West London	$74,322	$282	71%	2	2	5	$102	❌	❌	❌	Y / Y	⭐️ 5 (23)
Fancy cottage by RiverThames , Kew Gardens	$55,210	$193	78%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Elegant 2 Bed Flat in Chiswick High Road	$44,769	$203	58%	2	1	1	$88	❌	❌	✅	Y / Y	⭐️ 3.5 (7)
Two bedroom luxury serviced apartment in Kew	$48,371	$224	59%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Family Cottage in Kew (+ Kew Green parking permit)	$78,200	$212	100%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (21)
Lovely flat in Chiswick Park	$28,433	$173	43%	2	2	2	$75	❌	❌	❌	Y / N	⭐️ 3 (6)
Penthouse on Thames Path, Kew	$45,193	$248	46%	2	2	2	$114	❌	❌	❌	Y / Y	⭐️ 5 (2)
London luxury riverside apartment with parking	$63,501	$270	63%	2	2	1	$44	❌	❌	❌	Y / N	⭐️ 5 (13)
Sunny and modern home close to the river	$129,337	$507	69%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (6)
House with peaceful sun-trap garden	$90,173	$504	48%	2	2	2	$88	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
2-Bed Penthouse with London View	$70,901	$276	70%	2	2	5	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
LiveStay - Chiswick Apartment with Private Terrac	$64,447	$258	64%	2	1	1	$176	❌	❌	❌	Y / Y	⭐️ 4.6 (9)
Prime Location in Chiswick	$83,893	$314	73%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful 3 bedroom family home	$82,671	$226	99%	2	2	3	$76	❌	❌	❌	Y / Y	⭐️ 5 (6)
Central 2 Bedroom Apartment with balcony	$136,342	$556	67%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (3)
Spacious 1st floor flat, beautiful neighbourhood	$100,138	$288	95%	2	2	5	$0	❌	❌	❌	Y / N	⭐️ 4.9 (27)
London Chiswick Apartment in Zone 2	$55,376	$178	85%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
A sun-kissed, cozy family home.	$63,100	$200	85%	2	1	3	$76	❌	❌	✅	Y / Y	⭐️ 5 (12)
Modern homely townhouse close to Kew Gardens	$96,168	$258	100%	2	2	7	$75	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful flat by Turnham Green Terrace, Chiswick	$63,594	$248	68%	2	1	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Chiswick: 2bed 2bath modern apartment	$74,978	$200	100%	2	2	3	$136	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Chiswick Gem 2 Bedroom Flat	$31,585	$157	49%	2	2	3	$213	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Cosy Kew Gardens Serviced Flat	$70,205	$278	69%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Exclusive 2-Bed Penthouse with London Views	$68,253	$259	72%	2	2	3	$38	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Luxury Garden Apt, Kew Gardens & National Archives	$119,568	$359	91%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Gorgeous 2-bed apartment, in Chiswick	$46,442	$177	71%	2	1	5	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (37)

Return Metrics

796.07% 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)	$50,550	$101,101	$151,652	$202,203	$252,754	$505,509	$1,516,528
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	$50,550	$101,101	$151,652	$202,203	$252,754	$505,509	$1,516,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

796.07%

Payback Period Days

Return on Investment

796.07%

Sutton Court Road England

2 bed • 1 bath • 2 guests

Monthly Rent

$98,105

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 76% occupancy.Projected nightly rate is $288/night at 71% occupancy.

Occupancy Rate

Top 28% 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.

$75,526

Avg annual revenue

71%

Avg occupancy rate

$288

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

$25k

$75k

$120k

$170k

$50,551

Profit

Revenue

$98,105

Operating Expenses

$24,754

Operating Income

$73,351

Net Effective Rent

$22,800

Profit (Cash Flow)

$50,551

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

796.07%

Payback Period Days