BNBCalc Análise de Aluguel de Curta Duração Arbitragem de Aluguel de 61 Addington Rd, , England, RG1 5PZ

2 quartos • 3 banheiros • 5 hóspedes • £0

BNB

Calc

Receita Anual

£46,751

Lucro (Fluxo de Caixa)

£4,644

Retorno sobre o Investimento

84.5%

Receita Anual

£46,751

AirDNA projeta £93/noite com 64% de ocupação ($21,760). Airbtics projeta £150/noite com 67% de ocupação ($36,723). Airbtics prevê que esta propriedade terá desempenho no percentil 48% de receita

Valores selecionados pelo usuário para este relatório: 80% taxa de ocupação, £160 taxa por noite

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

Percentis	25%	50%	75%	90%
Receita	£26,823	£34,471	£45,448	£68,355
Ocupação	60%	68%	77%	86%
Nightly Rate	£120	£135	£157	£212

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
Luxurious & Spacious Flat	£41,898	£138	78%	2	2	1	£65	❌	❌	❌	Y / Y	⭐️ 5 (12)
Canopy Suite, Beautiful Interior - by Hostly	£34,952	£136	70%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Walnut Apartment, Beautiful Interior - by Hostly	£44,633	£210	58%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Central 2 Bed 2 Bath Flat with Parking by CozyNest	£29,155	£126	62%	2	2	2	£35	❌	❌	✅	Y / Y	⭐️ 5 (13)
Up to 6 ppl, 2-bed, 2 bathroom + parking	£28,184	£107	67%	2	2	1	£95	❌	❌	❌	Y / N	⭐️ 5 (32)
Sleeps 4, sunny garden. Comfortable, cosy, calm.	£26,469	£73	98%	2	1	2	£25	❌	❌	✅	Y / Y	⭐️ 5 (31)
Maple Apartment, Beautiful Interior - by Hostly	£30,958	£136	62%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
Ivy Apartment, Beautiful Interior - by Hostly	£32,520	£139	64%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.6 (72)
Willow Apartment, Beautiful Interior - by Hostly	£46,054	£197	64%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Reading RG1 \|Contractors\|Relocation\|Families	£40,728	£152	71%	2	1.5	2	£71	❌	❌	❌	Y / Y	⭐️ 5 (12)
OnPoint Apartments- Perfect for Workers - Parking	£28,033	£113	63%	2	2	2	£81	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
HIGH SPEC MODERN APARTMENT PRIME LOCATION! PARKING	£66,685	£232	77%	2	1	2	£81	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Spacious Highgrove Home \| Garden \| Free Parking	£36,197	£140	68%	2	1.5	2	£66	❌	❌	❌	Y / Y	⭐️ 5 (26)
Georgian Flat in Reading	£31,563	£114	73%	2	2	2	£76	❌	❌	❌	Y / Y	⭐️ 5 (21)
Deluxe 2 bedroom Apartment at 100 Kings Road by House of Fisher	£33,763	£168	55%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (9)
OnPoint - Spacious 2 Bed Apt - FREE Parking	£19,685	£130	38%	2	2	2	£81	❌	❌	❌	Y / Y	⭐️ 4.4 (32)
Stunning Luxury Flat Free Parking Next Town Centre	£33,886	£101	86%	2	1	2	£71	❌	❌	❌	Y / Y	⭐️ 5 (47)
Spacious Flat with Patio & Parking in city centre	£36,642	£124	78%	2	1	1	£41	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
2BD apt for 7 with private off-street parking	£31,443	£134	61%	2	2	2	£86	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Kennet House Serviced Apartments, Reading - Apt A	£34,153	£127	69%	2	2	2	£101	❌	❌	❌	Y / Y	⭐️ 5 (43)
Marvellous Flat in Reading centre RG1 free parking	£22,376	£134	43%	2	2	14	£56	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Modern & Large \| FREE Parking \| Central Reading	£44,845	£154	79%	2	2	1	£49	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sleeps 4, Central Reading 2 Bed 2 Bath Apartment	£43,223	£125	93%	2	2	2	£51	❌	❌	✅	Y / Y	⭐️ 5 (22)
Short & MonthlyStay/Business &Families,FreeParking	£28,753	£103	74%	2	1.5	7	£86	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Reading Town Centre 2 Bdr Apt. sleeps 4-101	£89,630	£329	73%	2	1	2	£102	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cosy 2 Bed House Wi-Fi Private Garden Work/Family	£31,231	£152	55%	2	1	4	£71	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Balcony Breeze \| City Central Long Stays Welcome\|	£39,075	£128	80%	2	1	2	£81	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Georgian luxury style property in Central Reading	£27,853	£78	93%	2	1	2	£75	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Georgian luxury style 2 bedroom with amazing view	£30,177	£88	92%	2	1	2	£75	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Central \| Free Secure Parking \| Sleep 6 \|	£46,430	£167	76%	2	2	2	£0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Luxury 2 Bedroom apartment at 100 Kings Road by House of Fisher	£46,774	£197	65%	2	2	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury 2 Bed Apartment \| Balcony & Parking	£22,415	£138	41%	2	2	3	£87	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
Reading Town Centre 2 Bdr Apt. sleeps 4 - 302	£84,779	£335	67%	2	1	2	£102	❌	❌	❌	Y / Y	⭐️ 0 (0)
Reading Town Centre 2 Bdr Apt. sleeps 5-03	£74,175	£294	69%	2	1	2	£0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Central \| Free Secure Parking \| Sleep 6 \| 2 Bath	£39,184	£144	71%	2	2	2	£55	❌	❌	❌	Y / Y	⭐️ 5 (8)
Heart of Reading - 2 bedroom / 2 bathroom flat	£14,538	£120	33%	2	2	2	£0	❌	❌	❌	Y / N	⭐️ 4 (1)
The Meridian A	£26,885	£118	60%	2	2	7	£152	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cosy Home Away from Home	£25,954	£120	54%	2	2	1	£65	❌	❌	❌	Y / Y	⭐️ 5 (8)
FREE Parking \| Oracle, Hospital, University	£26,904	£184	40%	2	1	1	£0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Reading Town Centre Two Bdr Apt. with Parking-302	£35,115	£118	79%	2	1	2	£82	❌	❌	❌	Y / Y	⭐️ 0 (0)

Métricas de Retorno

84.47% de retorno sobre o caixa é um retorno excellent nos próximos 1 year

Fluxo de Caixa ao Longo do Tempo

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Lucro (Acumulado)	£4,643	£9,287	£13,930	£18,574	£23,217	£46,435	£139,307
Valorização da Receita	£0	£0	£0	£0	£0	£0	£0
Patrimônio Imobiliário	£0	£0	£0	£0	£0	£0	£0
Entrada	£0	£0	£0	£0	£0	£0	£0
Valorização do Imóvel	£0	£0	£0	£0	£0	£0	£0
Retorno Total	£4,643	£9,287	£13,930	£18,574	£23,217	£46,435	£139,307

Valorização do Imóvel:

Valorização da Receita:

Retorno sobre Capital Investido

84.47%

Período de Retorno em Dias

432

Retorno sobre Investimento

84.47%

61 Addington Rd England, RG1 5PZ

2 quartos • 3 banheiros • 5 hóspedes

Aluguel Mensal

£46,751

Receita Anual

Esta propriedade está projetada para estar no top 48% do percentil de receita comparada a propriedades similares próximas.
AirDNA projeta £93/noite com 64% de ocupação ($21,760.36). Airbtics projeta £150/noite com 67% de ocupação ($36,723).

Taxa de Ocupação

Top 13% dos comparáveis

Taxa Diária Média

Top 26% 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.

£37,697

Receita anual média

67%

Taxa média de ocupação

£150

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

£15k

£40k

£65k

£90k

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

£4,644

Lucro

Receita

£46,751

Despesas Operacionais

£15,708

Renda Operacional

£31,044

Aluguel Líquido Efetivo

£26,400

Lucro (Fluxo de Caixa)

£4,644

£5,497

Investimento em Dinheiro

Reformas & Mobília

£5,417

Custos de Preparação

£80

Total

£5,497

Valor do Investimento ao Longo do Tempo

Valorização da Receita

Retorno sobre Capital Investido

84.47%

Período de Retorno em Dias

432