BNBCalc Short Term Rental Rental Arbitrage Analysis w12 St. Stephen's Avenue, Hammersmith and Fulham, London, W12 8JD, United Kingdom

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$41,601

Profit (Cash Flow)

-$227

Cash on Cash Return

-3.4%

Annual Revenue

$41,601

AirDNA projects $178/night at 67% occupancy ($43,558).

BNB Calc projects a 67% occupancy rate, $170 rate per night.

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

Return Metrics

-3.44% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$226	-$453	-$680	-$907	-$1,134	-$2,268	-$6,806
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	-$226	-$453	-$680	-$907	-$1,134	-$2,268	-$6,806

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.44%

Payback Period Days

Return on Investment

-3.44%

w12 St. Stephen's Avenue London, England, W12 8JD

1 bed • 1 bath • 2 guests

Monthly Rent

$5,118

Zestimate

$41,601

Annual Revenue

Projected nightly rate is $178/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$227

Profit

Revenue

$41,601

Operating Expenses

$14,888

Operating Income

$26,713

Net Effective Rent

$26,940

Profit (Cash Flow)

-$227

$6,595

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,345

Total

$6,595

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3.44%

Payback Period Days