BNBCalc Análise de Aluguel de Curta Duração Investimento de Ocean Village Marina, Channel Way, Southampton, UK

1 quartos • 1 banheiros • 2 hóspedes • £140,000

BNB

Calc

Receita Anual

£26,318

Lucro (Fluxo de Caixa)

£10,926

Taxa de Capitalização

8.8%

Receita Anual

£26,318

AirDNA projeta £101/noite com 68% de ocupação ($25,173). Airbtics projeta £108/noite com 67% de ocupação ($26,317). Airbtics prevê que esta propriedade terá desempenho no percentil 50% de receita

Valores selecionados pelo usuário para este relatório: 67% taxa de ocupação, £108 taxa por noite

Percentil de Receita (receitas da propriedade em comparação com outras no mercado)

Percentis	25%	50%	75%	90%
Receita	£17,575	£24,844	£34,181	£44,441
Ocupação	62%	67%	74%	78%
Nightly Rate	£75	£98	£122	£151

Sazonalidade (Profit by Month)

Cadastre-se para ver o gráfico completo de sazonalidade

Comparáveis do Airbnb

Nome no Airbnb	Receita	Por noite	Ocupação	Quartos	Banhs	Noite	Limpeza	Piscina	Hidro	Pets	W/D	Avaliações
Stunning River Views, modern in great location	£34,483	£98	92%	1	1	2	£58	❌	❌	❌	Y / Y	⭐️ 5 (92)
Harbour View - Luxury 1 Bed Apartment with Balcony	£41,966	£151	76%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury apartment in Ocean Village	£31,093	£122	68%	1	1	1	£34	❌	❌	❌	Y / Y	⭐️ 5 (60)
Luxury Apartment by Ocean Village Marina	£23,483	£98	62%	1	1	2	£49	❌	❌	❌	Y / Y	⭐️ 5 (36)
The Hideaway -studio flat is in Oxford Street	£19,991	£70	74%	1	1	1	£34	❌	❌	❌	Y / N	⭐️ 4.5 (91)
Chic city centre apartment	£18,765	£81	59%	1	1	1	£29	❌	❌	❌	Y / Y	⭐️ 4.2 (27)
Southamptons Only Private Sexy Boutique Apartment	£61,524	£316	52%	1	1	1	£53	❌	❌	❌	Y / Y	⭐️ 5 (74)
Central 1 bed~Parking~Near Marina, Shops & Food	£37,295	£156	64%	1	1.5	1	£39	❌	❌	✅	Y / Y	⭐️ 4.5 (197)
Spacious 1 Bed Apartment with Gym	£39,962	£173	63%	1	1	2	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Spacious 1 bed Apt in Ocean Village with parking	£22,879	£160	35%	1	1	3	£69	❌	❌	❌	Y / Y	⭐️ 0 (1)
Spacious 1 Bed Apartment with balcony	£27,256	£135	55%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 5 (3)
The Ocean Village, Southampton	£27,532	£91	77%	1	1	1	£68	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Stunning 1 -BR Flat, Ocean Village, Special Offer!	£38,003	£117	86%	1	1	2	£63	❌	❌	✅	Y / Y	⭐️ 5 (9)
Oxford Point- Free evening parking	£22,483	£92	62%	1	1	1	£58	❌	❌	✅	Y / N	⭐️ 4.5 (36)
Opulent Studio Flat in City Centre w/ FREE WIFI	£14,078	£58	61%	1	1	1	£68	❌	❌	❌	N / Y	⭐️ 0 (2)
StayZo Castle Point 6 Apartment - Premier Lodge	£24,936	£98	66%	1	1	2	£92	❌	❌	❌	Y / N	⭐️ 3.5 (4)
Bright and airy apartment with free parking	£20,445	£74	76%	1	1	2	£0	❌	❌	❌	Y / N	⭐️ 5 (74)
Ocean village modern studio	£12,956	£74	46%	1	1	1	£27	❌	❌	❌	N / Y	⭐️ 4.6 (18)
Victorian Stay in Ocean village	£28,756	£98	78%	1	2	1	£15	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Hermes Apartment - The Messenger of Town	£34,005	£121	75%	1	1	2	£24	❌	❌	❌	Y / Y	⭐️ 5 (20)
Hephaestus Apartment - The Craftsman of Town	£24,950	£108	62%	1	1	2	£25	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Atlas Apartment - The Pillar of Town	£30,736	£116	71%	1	1	2	£24	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Cosy Apartment With Sea View	£22,801	£68	89%	1	1.5	2	£34	❌	❌	✅	Y / Y	⭐️ 5 (37)
Stylish City Stay - Walk to Ocean Village & Casino	£28,701	£108	71%	1	1	4	£83	❌	❌	❌	Y / Y	⭐️ 5 (36)
Flat 4 - Luxury St Mary Apartments	£18,670	£67	71%	1	1	2	£68	❌	❌	❌	N / Y	⭐️ 4 (10)
BEST PRICE! Huge 1 bed, City Centre, free parking	£27,460	£125	57%	1	1	1	£49	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Superb Studio near Solent Uni w/ Parking	£11,510	£56	50%	1	1	1	£68	❌	❌	❌	N / Y	⭐️ 4 (8)
Artemis Apartment - The Hunting Watch of Town	£24,719	£96	69%	1	1	2	£24	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Stylish, quiet studio in the heart of Southampton	£16,056	£70	63%	1	1	1	£0	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
Persephone Apartment - The Goddess of Town	£26,269	£104	67%	1	1	2	£25	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Medusa Apartment - The Gaze of Town	£32,931	£119	74%	1	1	2	£25	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Solent- Apartment-Balcony-Long Stays Available	£24,270	£97	65%	1	1	4	£83	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Hades Apartment - The Soul of Town	£30,907	£111	74%	1	1	2	£25	❌	❌	❌	Y / Y	⭐️ 5 (10)
Delightful boat in 5-Star Marina - Ocean Village	£33,154	£128	70%	1	1	1	£10	❌	❌	❌	Y / N	⭐️ 5 (100)
Ocean Village 1 Bed Apartment	£30,718	£87	96%	1	1	2	£0	❌	❌	✅	Y / N	⭐️ 5 (33)
Compact & Comfy Annex in City Centre w/ Parking	£18,390	£66	73%	1	1	1	£69	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Flat 2 - Luxury St Mary Apartments	£18,245	£65	72%	1	1	2	£68	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Spacious Studio near Solent Uni w/ Free WiFi	£28,814	£125	61%	1	1	1	£68	❌	❌	❌	N / Y	⭐️ 3.5 (9)
Cosy and quiet studio in the heart of Southampton	£18,594	£76	67%	1	1	1	£0	❌	❌	✅	Y / N	⭐️ 5 (115)
Large Stylish 1 Bedroom Apartment in Ocean Village	£34,338	£142	66%	1	1	3	£68	❌	❌	✅	Y / Y	⭐️ 0 (2)

Métricas de Retorno

25.71% de retorno sobre o caixa é um retorno excellent nos próximos 1 year

Valor do Investimento ao Longo do Tempo

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Lucro (Acumulado)	£10,926	£21,852	£32,778	£43,704	£54,630	£109,260	£327,781
Valorização da Receita	£0	£0	£0	£0	£0	£0	£0
Patrimônio Imobiliário	£105,000	£105,000	£105,000	£105,000	£105,000	£105,000	£105,000
Entrada	£35,000	£35,000	£35,000	£35,000	£35,000	£35,000	£35,000
Valorização do Imóvel	£4,200	£8,526	£12,981	£17,571	£22,298	£48,148	£199,816
Retorno Total	£155,126	£170,378	£185,759	£201,275	£216,928	£297,408	£667,598

Valorização do Imóvel:

Valorização da Receita:

Retorno sobre Capital Investido

25.71%

Taxa de Capitalização

8.79%

Retorno sobre Investimento

40.69%

Ocean Village Marina England

1 quartos • 1 banheiros • 2 hóspedes

Preço de Compra

109

Pontuação do Investidor Airbnb

£3,560

Lucro Anual

8.8%

Taxa de Capitalização

25.7%

Retorno sobre o Caixa

£26,318

Receita Anual

Esta propriedade está projetada para estar no top 50% do percentil de receita comparada a propriedades similares próximas.
Taxa por noite projetada é £101/noite com 68% de ocupação.Taxa por noite projetada é £108/noite com 67% de ocupação.

Taxa de Ocupação

Top 53% dos comparáveis

Taxa Diária Média

Top 44% dos comparáveis

Sazonalidade

Cadastre-se para ver o gráfico completo de sazonalidade

40 Comparáveis do Airbnb

Ajuste os filtros para identificar listagens similares à sua. Em seguida, ajuste sua estimativa de receita anual de acordo.

£27,103

Receita anual média

67%

Taxa média de ocupação

£107

Diária média

🏊‍♂️ Piscina

🛁 Banheira de hidromassagem

🐶 Aceita animais

Qualquer tipo

Casa

Apartamento

Qualquer estadia mínima

Mínimo semanal

Mínimo mensal

4.8+ estrelas

Receita por ano

£10k

£25k

£45k

£65k

Cadastre-se para ver os dados de todos os 40 comparáveis

£10,926

Lucro

Receita

£26,318

Despesas Operacionais

£14,005

Renda Operacional

£12,312

Hipoteca & Impostos

£1,386

Lucro (Fluxo de Caixa)

£10,926

£38,288

Investimento em Dinheiro

Entrada

£35,000

Reformas & Mobília

£3,288

Total

£38,288

Valor do Investimento ao Longo do Tempo

Valorização do Imóvel

Valorização da Receita

Retorno sobre Capital Investido

25.71%

Taxa de Capitalização

8.79%

Retorno sobre Investimento

40.69%