BNBCalc Short Term Rental Rental Arbitrage Analysis 106 AT Road, Guwahati, AS, 781010

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$3,331

Profit (Cash Flow)

-$220,291

Cash on Cash Return

-9900.7%

Annual Revenue

$3,331

AirDNA projects $17/night at 46% occupancy ($2,856). Airbtics projects $19/night at 48% occupancy ($3,331). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 48% occupancy rate, $19 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,330	$3,363	$4,206	$7,771
Occupancy	36%	47%	53%	77%
Nightly Rate	$16	$18	$20	$26

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Penthouse Duplex bedroom in Guwahati	$3,163	$16	54%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Riverside Palm AC 1BHK with Terrace near Kamakhya	$3,997	$21	52%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Praptee's	$4,596	$13	93%	1	1	1	$2	❌	❌	❌	N / Y	⭐️ 5 (130)
LifeForHome: Lavender_House	$1,811	$15	33%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (20)
RiversidePalm-Condo AC & Terrace near Kamakhya/IHR	$3,338	$19	48%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (11)
The Rolfy's Den	$5,351	$17	86%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (103)
Xadori homestay - available parking at premises	$2,876	$18	40%	1	1.5	1	$6	❌	❌	✅	N / Y	⭐️ 5 (178)
Mai Kon (Rooftop access)	$3,661	$18	51%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 5 (112)
HOME AWAY (A unit of Junu's Abode)	$3,319	$14	56%	1	1.5	1	$8	❌	❌	❌	N / Y	⭐️ 5 (134)
Jajabor (Rooftop access)	$3,385	$16	50%	1	1	1	$8	❌	❌	❌	N / N	⭐️ 5 (122)
Pahi - A home amidst the terrace garden.	$2,490	$19	32%	1	1	1	$8	❌	❌	✅	Y / Y	⭐️ 5 (143)
JazzAbor (Rooftop access)	$4,482	$21	53%	1	1	1	$8	❌	❌	❌	N / N	⭐️ 5 (109)
Jaya's Atithi- Rooftop First Unit	$2,708	$20	37%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (37)
Alphool : A holiday home by the Garden	$3,007	$18	42%	1	1	1	$6	❌	❌	✅	Y / Y	⭐️ 5 (202)
CARPÉ DIEM: Cheerful 1-Bhk small home	$3,887	$18	59%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (200)
Jaya's Atithi- Rooftop Second Unit	$3,294	$20	45%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (61)
Large 1-Bedroom Apartment in Guwahati (with AC)	$2,903	$17	44%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 5 (51)
The Divine Abode Homestay 1	$3,953	$30	36%	1	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
The Tarang-1RK AC apartment&Balcony(free parking)	$1,406	$12	32%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (78)
Junu's abode( Rooftop access)	$3,861	$20	49%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 5 (169)
The Cabin by the Bayou	$4,729	$34	38%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
The Rolfy's Den - 2nd Unit	$4,791	$17	77%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (47)
Kuhi- A refreshing homestay	$3,735	$18	52%	1	1.5	1	$6	❌	❌	✅	Y / Y	⭐️ 5 (170)
Palika's Inn, Studio Room - 1	$2,693	$16	46%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (49)
‘Carebnb’ A Quaint Luxury Homestay	$1,643	$16	27%	1	1	1	$2	❌	❌	✅	N / N	⭐️ 4.5 (64)
Bokul 1RK - Private Homely Space	$2,921	$14	57%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (79)
Upaja Ghar Homestay	$2,284	$24	26%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (19)
Blissful Heaven Kaziranga:1 BHK Escape	$3,477	$19	50%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (47)
Blissful Heaven Orang : Spacious Urban Haven	$3,894	$19	56%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (38)
The Deck house	$5,387	$32	46%	1	1.5	1	$0	❌	❌	❌	Y / N	⭐️ 5 (24)
Blissful Heaven - Nameri	$2,365	$19	34%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (7)
JazzAbor 2.1(1BHK-2balcony unit)	$3,601	$24	41%	1	2	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (10)
Bokul 2.0- A 1RK Rooftop Unit	$4,557	$15	83%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (62)
Nazara- 1BHK with Riverview	$4,979	$34	40%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
LifeForHome: Blue_Haven	$1,591	$15	29%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (5)
Praptee’s 2.0	$3,946	$11	98%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (32)
Lake view penizion, Gotanagar	$1,464	$16	25%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (11)
Carebnb Deux Affordable Luxury AC 1BHK Homestay	$2,511	$14	49%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (14)
Jaya's Atithi-Full finished Flat	$3,660	$20	50%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
-somAhome- (a unit of JazzAbor)	$3,233	$26	34%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (9)

Return Metrics

-9,900.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$220,291	-$440,582	-$660,874	-$881,165	-$1,101,457	-$2,202,914	-$6,608,743
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	-$220,291	-$440,582	-$660,874	-$881,165	-$1,101,457	-$2,202,914	-$6,608,743

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9,900.73%

Payback Period Days

Return on Investment

-9,900.73%

106 AT Road Guwahati, Assam, 781010

1 bed • 1 bath • 2 guests

Monthly Rent

$3,331

Annual Revenue

BNBCalc predicts this property will get $19 per night with 48% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$3,373

Avg annual revenue

48%

Avg occupancy rate

$19

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

$0k

$5k

-$220,291

Profit

Revenue

$3,331

Operating Expenses

$7,622

Operating Income

-$4,291

Net Effective Rent

$216,000

Profit (Cash Flow)

-$220,291

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9,900.73%

Payback Period Days