BNBCalc.com Investment Analysis Report of 36 Poplar Grove, London W6 7RE, UK

1 bed • 1 bath • 2 guests • $345,000

BNB

Calc

Return Metrics

-4.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.31%

Cap Rate

5.69%

Return on Investment

12.12%

Annual Revenue

$37,635

AirDNA projects $161/night at 64% occupancy ($37,634).

User selected values for this report: 64% occupancy rate, $161 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,498

Annual Expenses

$17,973

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,014

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$314

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

$0

property-location

36 Poplar Grove England, W6 7RE

1 bed • 1 bath • 2 guests

$37,635

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.31%

Cap Rate

5.69%