BNBCalc Short Term Rental Rental Arbitrage Analysis Warwick Street, Earlsdon, Coventry, UK

2 bed • 1 bath • 4 guests • £0

BNB

Calc

Annual Revenue

£35,794

Profit (Cash Flow)

£13,244

Cash on Cash Return

441.5%

Annual Revenue

£35,794

AirDNA projects £101/night at 70% occupancy ($25,720). Airbtics projects £119/night at 60% occupancy ($26,169). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, £140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£18,008	£26,607	£33,655	£46,117
Occupancy	49%	63%	71%	81%
Nightly Rate	£97	£111	£124	£150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegant Apartment, EV Charger, Parking, WiFi	£74,309	£247	81%	2	2	2	£47	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
The Kenilworth Spacious 2-bedroom w/ Free Parking	£18,241	£117	39%	2	2	2	£77	❌	❌	✅	N / Y	⭐️ 4 (1)
Coventry 2-Bedroom Apartment – Pet-Friendly	£17,879	£113	39%	2	2	3	£77	❌	❌	✅	Y / Y	⭐️ 4.2 (12)
Allen Luxury Apartment	£24,652	£110	61%	2	3	1	£0	❌	❌	❌	Y / N	⭐️ 4.8 (30)
Beauchamp Suite: Coventry City Centre CV1 Midlands	£30,573	£128	63%	2	2	1	£42	❌	❌	❌	Y / Y	⭐️ 5 (1)
Stylish Apartment, Parkview, EV Charger, Parking	£29,639	£93	85%	2	2	2	£47	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Coventry Elegant Home, EV Charger, Parking, WiFi	£30,219	£98	81%	2	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Modern & Stylish 2BR Apartment-Queens House	£24,996	£167	38%	2	2	2	£83	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Beauchamp House - 2-bedroom Apartment by CovStays	£33,384	£134	68%	2	2	4	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Coventry Cosy Home, Parkview, Near City Centre	£61,662	£207	80%	2	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Fox's Den, Self contained modern annex	£32,092	£88	99%	2	1	1	£11	❌	❌	❌	Y / Y	⭐️ 5 (212)
Stylish Flat Near City Centre, Parking & Netflix	£30,198	£108	73%	2	1	1	£47	❌	❌	❌	Y / Y	⭐️ 4.5 (110)
Amazing 2-Bed City Centre Apt	£18,368	£88	53%	2	1	2	£52	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
Stylish 2 Bed Flat near Station, Parking, Sleeps 6	£23,021	£116	52%	2	1	2	£47	❌	❌	❌	Y / Y	⭐️ 4.9 (205)
Coventry Cozy Home: City Center, Parking, Sleeps 5	£29,340	£110	69%	2	1	2	£95	❌	❌	❌	Y / N	⭐️ 4.7 (24)
Elegant homeStationUniversityCity CentrePark	£41,148	£142	75%	2	1	2	£67	❌	❌	✅	Y / Y	⭐️ 5 (114)
Stunning 2-Bed Apt, Coventry	£27,161	£106	67%	2	1	2	£52	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
City Central Apartment	£23,050	£124	48%	2	1	2	£41	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Charming 2 Bed Apartment, City Centre Coventry	£22,122	£101	56%	2	1	2	£52	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Luxurious, Spacious & Modern Apt w/ Free Parking	£27,101	£88	82%	2	1	2	£37	❌	❌	❌	Y / Y	⭐️ 5 (30)
Luxurious, Stylish & Modern Apt w/ Free Parking	£25,377	£97	69%	2	1	2	£37	❌	❌	❌	Y / Y	⭐️ 5 (28)
1 Bedroom Apartment in Coventry City Centre	£17,162	£120	39%	2	1	3	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Luxurious & Cosy Home w/ Free Parking and Garden	£26,303	£97	71%	2	1	2	£38	❌	❌	❌	Y / Y	⭐️ 5 (22)
2Bed\|Free Parking\|Centre\|Discounts	£23,322	£97	63%	2	1	3	£40	❌	❌	❌	Y / Y	⭐️ 5 (20)
Lovely Coventry House, Sleeps 4 by Empower Homes	£31,039	£120	68%	2	1	2	£74	❌	❌	❌	Y / Y	⭐️ 5 (7)
2 Bedroom Home\|Sleeps 5 Guest\|4 Beds\|Free Parking\|	£23,526	£140	42%	2	1	2	£88	❌	❌	✅	Y / Y	⭐️ 5 (4)
Excellent 2-Bed Apt, Coventry	£27,630	£116	65%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxurious, Trendy & Modern Apt w/ Free Parking	£25,309	£94	71%	2	1	2	£51	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Central Luxury 2-Bed \| Coventry	£46,354	£222	56%	2	2	1	£62	❌	❌	❌	Y / Y	⭐️ 5 (3)
Business & Leisure 2 Bed Apartment Nflix/Parking	£21,874	£113	50%	2	1	3	£62	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stylish Flat in Gated Community	£42,222	£134	86%	2	2	2	£0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Luxurious, Chic & Modern Apt w/ Free Parking	£23,762	£80	81%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious 2 BR House near Town	£17,305	£101	47%	2	1	3	£0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Coventry Stylish House, Parking, Sleeps 5	£19,826	£97	53%	2	1	2	£88	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Luxury House - 2 x Double Beds w Ensuites	£18,368	£97	52%	2	2	7	£0	❌	❌	❌	Y / N	⭐️ 0 (1)
Comfortable Contractor Home with Free Parking	£30,008	£149	51%	2	1	3	£77	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Coventry Fashionable House, Parking, Sleeps 4	£14,295	£96	37%	2	1	2	£56	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Coventry Lovely House, Sleeps 4, by Empower Homes	£24,019	£97	68%	2	1	7	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

441.47% 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)	£13,244	£26,488	£39,733	£52,977	£66,221	£132,443	£397,331
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	£13,244	£26,488	£39,733	£52,977	£66,221	£132,443	£397,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

441.47%

Payback Period Days

Return on Investment

441.47%

Warwick Street Earlsdon, England

2 bed • 1 bath • 4 guests

Monthly Rent

£35,794

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £101/night at 70% occupancy.Projected nightly rate is £119/night at 60% occupancy.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

£27,398

Avg annual revenue

60%

Avg occupancy rate

£119

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

£5k

£30k

£50k

£75k

£13,244

Profit

Revenue

£35,794

Operating Expenses

£3,950

Operating Income

£31,844

Net Effective Rent

£18,600

Profit (Cash Flow)

£13,244

£3,000

Cash Investment

Renos & Furnishing

£0

Setup Costs

£3,000

Total

£3,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

441.47%

Payback Period Days