BNBCalc Short Term Rental Rental Arbitrage Analysis Templars Avenue, London NW11 0NS, England, UK

5 bed • 2 bath • 14 guests • £0

BNB

Calc

Annual Revenue

£82,179

Profit (Cash Flow)

£17,732

Cash on Cash Return

301.9%

Annual Revenue

£82,179

AirDNA projects £308/night at 73% occupancy ($82,179). Airbtics projects £318/night at 65% occupancy ($75,612). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, £308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£41,266	£75,261	£109,989	£140,621
Occupancy	49%	68%	78%	84%
Nightly Rate	£228	£300	£382	£453

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning 4 Bed 2 Bath, NW London Large Apartment	£84,294	£296	76%	4	3	2	£129	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Golders Green Grand Getaway	£55,491	£196	76%	4	3	2	£80	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
LARGE 4 BEDROOM IN THE HEART OF FINCHLEY	£39,797	£212	49%	4	3	4	£59	❌	❌	❌	Y / Y	⭐️ 4.4 (20)
כשר	£98,895	£401	67%	5	3	3	£119	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Luxury 5 bedroom house with garden, free parking	£69,859	£284	66%	5	4	4	£199	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Top Class Top Floor Top Service	£146,808	£505	78%	4	4	3	£200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Marina	£61,925	£254	66%	4	3	3	£100	❌	❌	❌	Y / Y	⭐️ 5 (24)
Luxury 5 bedroom house with free car park	£62,788	£293	57%	5	4	4	£199	❌	❌	❌	Y / Y	⭐️ 5 (2)
Star London Golders Rise 4-Bed Oasis with Garden	£69,404	£232	80%	4	5	1	£92	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Luxury Mansion 7 Bed in London 7 Min from Station	£109,301	£349	83%	6	4	3	£120	❌	✅	✅	Y / Y	⭐️ 4.3 (3)
Mansion with jacuzzi in London 7 min from Station	£133,245	£450	79%	6	1	3	£170	❌	✅	✅	Y / Y	⭐️ 5 (1)
4 Bedroom duplex flat in Hendon	£55,964	£183	79%	4	2	3	£243	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Sleep for 12 guests	£51,108	£214	63%	5	0	7	£119	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Gorgeous kosher family home.	£25,395	£175	39%	4	2	5	£70	❌	❌	❌	Y / N	⭐️ 0 (0)
Luxury Five Bedroom House in London with car park	£82,695	£333	67%	5	3	3	£150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Hampstead House with great Central London access	£65,457	£375	47%	5	3	3	£182	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Big Four bed appt. Very Central	£42,962	£160	72%	4	2	7	£100	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Premium - 4 bedroom house with garden and balcony	£96,215	£313	84%	4	3	3	£0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Beautiful large 6 bedroom house up to 14 people	£55,165	£483	30%	6	4	3	£141	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Fully Equipped 4 Bedroom House with large Garden	£33,959	£191	48%	4	3	3	£119	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Entire house w'amazing amenities. 12min to London	£58,578	£158	100%	4	3	5	£119	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stunning 4 bedroom house with Garden and Parking	£136,347	£380	98%	4	2	4	£0	❌	❌	❌	Y / Y	⭐️ 4 (24)
Luxury 5 bedroom house free car park in London	£111,010	£354	84%	5	2	2	£150	❌	❌	❌	Y / Y	⭐️ 0 (1)
Hampstead Garden Suburb Cottage	£47,233	£182	71%	4	3	1	£0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
5 Bedroom house in Finchley	£69,438	£265	71%	5	4	7	£84	❌	❌	❌	Y / Y	⭐️ 0 (2)
Large 5 Bed London House with Courtyard	£80,276	£341	61%	5	3	90	£149	❌	❌	❌	Y / N	⭐️ 4 (6)
💎Palace in Golders Green/Hampstead GS🅿️BBQ🌳🚌🚂	£54,045	£399	37%	5	3	7	£151	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Large 6 Bedroom house in Hendon	£66,686	£265	66%	6	3	3	£100	❌	❌	❌	Y / Y	⭐️ 0 (6)
Large modern designer home, close to tube station	£110,446	£301	100%	5	3	5	£80	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Luxury House with Pool & Garden \| Parking \| London	£73,865	£420	48%	6	4	2	£0	✅	❌	❌	Y / Y	⭐️ 0 (10)
👑Mansion In Golders G/Hampstead GS - Private🅿️🏡	£72,602	£397	50%	5	3	4	£129	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Stunning 4Bed/3 Bath House - Cinema/Gym/Pool Table	£196,573	£663	81%	4	5	5	£0	✅	❌	❌	Y / Y	⭐️ 0 (0)
London 5 Bedroom	£90,740	£340	72%	5	2	4	£100	❌	❌	❌	Y / Y	⭐️ 4 (19)
SL Cheyne Walk 5 Bedroom Oasis	£88,510	£322	75%	5	4	3	£0	❌	❌	❌	Y / N	⭐️ 0 (7)
Home away from home. Heart of North London	£67,510	£236	77%	4	2	7	£149	❌	❌	❌	Y / Y	⭐️ 5 (1)
Luxurious 6-Bed House with Pool and Free Parking	£175,027	£693	69%	6	4	1	£0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Lovely flat near Wembley Stadium	£39,197	£164	61%	4	3	4	£120	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
4 Bedroom Home w/ Parking 20 Min to Central London	£68,336	£386	44%	4	4	3	£200	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

301.86% 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)	£17,732	£35,464	£53,197	£70,929	£88,662	£177,324	£531,972
Revenue Appreciation	£12,326	£26,502	£42,805	£61,552	£83,112	£250,281	£5,359,059
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	£30,059	£61,967	£96,002	£132,482	£171,774	£427,605	£5,891,031

Property Appreciation:

Revenue Appreciation:

15%

Cash on Cash Return

301.86%

Payback Period Days

205

Return on Investment

301.86%

Templars Avenue England, NW11 0NS

5 bed • 2 bath • 14 guests

Monthly Rent

£82,179

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is £308/night at 73% occupancy.Projected nightly rate is £318/night at 65% occupancy.

Occupancy Rate

Top 41% 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.

£77,581

Avg annual revenue

65%

Avg occupancy rate

£319

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

£80k

£135k

£200k

£17,732

Profit

Revenue

£82,179

Operating Expenses

£20,167

Operating Income

£62,012

Net Effective Rent

£44,280

Profit (Cash Flow)

£17,732

£9,958

Cash Investment

Renos & Furnishing

£9,879

Setup Costs

£79

Total

£9,958

Investment Value Over Time

Revenue Appreciation

15%

Cash on Cash Return

301.86%

Payback Period Days

205