BNBCalc Short Term Rental Rental Arbitrage Analysis Watford Wy, , England,

4 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$74,013

Profit (Cash Flow)

$34,391

Cash on Cash Return

332.3%

Annual Revenue

$74,013

AirDNA projects $298/night at 68% occupancy ($74,013). Airbtics projects $351/night at 60% occupancy ($76,920). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,578	$71,044	$107,535	$144,154
Occupancy	46%	59%	76%	80%
Nightly Rate	$267	$323	$378	$481

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 Bedroom House in Mill Hill East and Finchley	$75,751	$256	80%	4	2	3	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Cozy & Elegant 4 Bedroom Home Near Wembley	$78,425	$327	64%	4	3	1	$152	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Family-Friendly House with Parking, Near Tube	$75,598	$330	59%	4	2	1	$239	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Luxury 4 bedroom house in Mill Hill	$52,219	$255	54%	4	3	4	$252	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Bright and quiet	$85,806	$304	76%	4	2	2	$113	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
The Mill On the Hill	$78,611	$279	76%	4	2	3	$101	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Charming family house in Totteridge	$60,745	$420	38%	4	5	5	$63	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stunning 4 Bed 2 Bath, NW London Large Apartment	$106,661	$374	76%	4	3	2	$163	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
4-bedroom house with 6 beds (Near Wembley Stadium)	$53,799	$374	37%	4	3	1	$127	✅	❌	❌	N / N	⭐️ 4.8 (82)
4 Bedroom duplex flat in Hendon	$70,814	$232	79%	4	2	3	$308	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Stylish 4 bed 3 bath- Mill Hill	$137,689	$380	99%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Luxury 4 bedroom house in Mill Hill.	$57,237	$256	58%	4	3	4	$252	❌	❌	❌	Y / Y	⭐️ 5 (10)
London escape	$77,080	$260	81%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cheerful four bedroom home w/off street parking	$77,544	$371	56%	4	2	2	$152	❌	❌	✅	Y / Y	⭐️ 5 (4)
Golders Green Grand Getaway	$70,215	$248	76%	4	3	2	$101	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Luxurious 4-Bed Holiday Retreat	$66,682	$301	57%	4	3	3	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Wembley Arch View, 4-Bed House, Drive for 2 cars	$63,961	$300	56%	4	2	3	$201	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Big Four bed appt. Very Central	$54,362	$203	72%	4	2	7	$126	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
LARGE 4 BEDROOM IN THE HEART OF FINCHLEY	$48,277	$267	47%	4	3	4	$75	❌	❌	❌	Y / Y	⭐️ 4.4 (20)
Gorgeous kosher family home.	$32,133	$221	39%	4	2	5	$88	❌	❌	❌	Y / N	⭐️ 0 (0)
Ultra Luxury, House with Hot Tub over 3,800 SQF	$181,910	$909	52%	4	5	2	$443	❌	✅	❌	Y / Y	⭐️ 4 (15)
Huge flat with free parking	$56,108	$365	42%	4	3	4	$0	❌	❌	❌	Y / N	⭐️ 3.8 (4)
Fab 4 bed house Mill Hill - easy access to Central	$76,634	$481	43%	4	3	7	$380	❌	❌	❌	Y / Y	⭐️ 5 (1)
Star London Golders Rise 4-Bed Oasis with Garden	$87,820	$294	80%	4	5	1	$116	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
A cosy family home with an easy access to London	$75,724	$197	100%	4	3	7	$101	✅	❌	❌	Y / N	⭐️ 0 (0)
4 bed garden house in Mill Hill London	$65,206	$305	57%	4	2	4	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Stunning 4 bedroom house with Garden and Parking	$172,525	$481	98%	4	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4 (24)
4 Bed House-Spacious Modern Comfort Sleep up to 8	$58,632	$267	60%	4	4	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (35)
Casa Marina	$78,356	$321	66%	4	3	3	$127	❌	❌	❌	Y / Y	⭐️ 5 (24)
Garland Modern 4 Bedroom Central Apartment London	$59,308	$388	41%	4	2	4	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Gorgeous 4bed house in North London	$149,591	$597	68%	4	3	5	$127	❌	✅	❌	Y / Y	⭐️ 0 (0)
Top Class Top Floor Top Service	$185,762	$639	78%	4	4	3	$253	❌	❌	❌	Y / Y	⭐️ 0 (0)
3/4 Bed AmazingHome: Short & Long stays Welcome	$57,264	$307	49%	4	2	1	$171	❌	❌	❌	Y / N	⭐️ 5 (9)
4 Bedroom semi detached House London	$79,112	$335	62%	4	2	1	$245	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Home away from home. Heart of North London	$85,423	$299	77%	4	2	7	$189	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming, bright home on the village green	$87,102	$326	73%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

332.28% 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)	$34,391	$68,782	$103,174	$137,565	$171,956	$343,913	$1,031,740
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	$34,391	$68,782	$103,174	$137,565	$171,956	$343,913	$1,031,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

332.28%

Payback Period Days

109

Return on Investment

332.28%

Watford Wy England

4 bed • 1 bath • 8 guests

Monthly Rent

$74,013

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $298/night at 68% occupancy ($74,013.04). Airbtics projects $351/night at 60% occupancy ($76,920).

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$77,847

Avg annual revenue

60%

Avg occupancy rate

$351

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

$130k

$185k

$34,391

Profit

Revenue

$74,013

Operating Expenses

$21,622

Operating Income

$52,391

Net Effective Rent

$18,000

Profit (Cash Flow)

$34,391

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

332.28%

Payback Period Days

109