BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Assetz Marq Rd, Bengaluru, KA, 560067

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€18,258

Profit (Cash Flow)

€3,715

Cash on Cash Return

86.2%

Annual Revenue

€18,258

AirDNA projects €52/night at 47% occupancy ($8,925). Airbtics projects €78/night at 49% occupancy ($13,957). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, €85 rate per night.

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

Percentiles25%50%75%90%
Revenue€6,150€12,369€18,478€35,376
Occupancy36%49%59%76%
Nightly Rate€46€68€85€126

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
HomeOffice,King-Suite,Whitefield, ITPL,300mbps net

No image available

€17,344
€58
81%
332€11✅❌✅Y / Y⭐️ 5 (93)
Family Friendly Home near ITPL

No image available

€12,605
€67
51%
321€1✅❌✅Y / N⭐️ 5 (9)
Comfortable family home

No image available

€9,641
€69
38%
321€0✅❌❌Y / N⭐️ 0 (2)
Comfort Stay-3BHK Service Apartment - Brookfield

No image available

€10,705
€47
62%
331€0❌❌❌Y / N⭐️ 4.5 (53)
Furnished 3Bed Hall Kitchen flat

No image available

€7,972
€32
64%
321€17❌❌✅Y / Y⭐️ 4.5 (10)
Comforts Stay - 3BHK Family & Corporate-Whitefield

No image available

€8,632
€47
50%
331€0❌❌❌Y / N⭐️ 4.5 (58)
Paradise City View 3BHK 15 floor- Family

No image available

€15,801
€78
55%
331€12✅❌✅Y / N⭐️ 5 (8)
Entire 3BHK close to Bagmane in Mahadevapura

No image available

€5,758
€41
38%
331€0❌❌✅Y / N⭐️ 4.5 (24)
Spacious 3BHK on 22 Floor for Family

No image available

€19,073
€88
59%
332€12✅❌✅Y / N⭐️ 5 (10)
Luxurious 3BHK 34 Floor 100 Mbps - Veg Family Only

No image available

€10,093
€76
36%
333€12✅❌✅Y / N⭐️ 5 (4)
Entire 3BHK with parking close to Bagmane ORR

No image available

€11,516
€41
76%
331€0❌❌✅Y / N⭐️ 4.5 (28)
Luxurious 3bhk Apartment in East Bangalore

No image available

€16,763
€65
71%
332€0✅❌❌Y / N⭐️ 5 (15)
3BHK equipped kitchen,stylish space for famiy only

No image available

€14,620
€72
55%
332€6✅❌✅N / Y⭐️ 4.5 (33)
3BHK Comforts Service Apartment | Brookfield

No image available

€7,453
€45
45%
331€0❌❌❌Y / N⭐️ 4.6 (33)
Lavish 3BHK on 12th Floor for Family

No image available

€24,970
€125
54%
331€12✅❌✅Y / N⭐️ 5 (8)
Family n Couple Friendly 2BHK Homestay at KR Puram

No image available

€4,912
€33
41%
321€0❌❌❌N / N⭐️ 5 (11)
3BHK Luxury Stay | Near Manipal Whitefield

No image available

€8,810
€48
50%
333€0❌❌❌Y / N⭐️ 4.5 (7)
Comfortable friendly home.

No image available

€11,163
€69
44%
321€0✅❌❌Y / N⭐️ 0 (0)
3 Apartment Combo - Entire Floor in ITPL

No image available

€19,071
€79
66%
33365€0❌❌✅Y / N⭐️ 5 (21)
Work, Stay, & relax: Big screen for Movie/Cricket

No image available

€8,317
€39
59%
321€0❌❌✅Y / Y⭐️ 0 (2)
Pearl by Insa private farmstay

No image available

€14,341
€106
37%
331€0❌❌❌N / N⭐️ 4 (1)
Deluxe 3bhk Flat In Brookfield

No image available

€6,906
€54
35%
331€0❌❌❌Y / N⭐️ 0 (0)
3BHK close to Bagmane ORR Mahadevapura

No image available

€14,243
€45
86%
331€0❌❌✅Y / N⭐️ 0 (2)
3BHK with fully equiped kitchen Higher flr Familie

No image available

€12,141
€63
53%
332€0✅❌✅Y / Y⭐️ 5 (18)
3BHK Family & Corporate Serviced Apartments

No image available

€6,470
€49
36%
331€0❌❌❌Y / N⭐️ 0 (1)
Spacious Villa At A Golf Resort

No image available

€23,835
€171
38%
34.51€0✅❌❌Y / Y⭐️ 5 (3)
Tranquil paradise in Whitefield - 3BHK

No image available

€23,300
€84
76%
33.52€0❌❌❌Y / N⭐️ 5 (5)
Lovely 3 BHK Furnished Flat AECS Layout, BANGALORE

No image available

€15,568
€45
94%
331€0❌❌❌N / N⭐️ 4.5 (4)
Silver lining, Whitefield

No image available

€5,623
€40
38%
3330€4❌❌❌Y / N⭐️ 5 (20)
3BHK with FREE Wifi, equiped kitchen,Families only

No image available

€14,139
€65
59%
332€0✅❌✅Y / Y⭐️ 0 (2)
3BHK-View of Pool,gorgeous furnishings For Family

No image available

€12,126
€90
37%
332€0✅❌✅Y / Y⭐️ 0 (2)
Cozy 3 Bedroom Apartment Full Furnished R2

No image available

€4,933
€39
35%
321€0❌❌❌Y / Y⭐️ 5 (9)
Shrivastava’s Home Stay.

No image available

€20,336
€75
74%
341€0✅❌❌Y / N⭐️ 0 (1)
Elegant 3BHK near Manyata at Higher floor,

No image available

€8,246
€75
30%
332€0✅❌✅Y / Y⭐️ 5 (5)
Comfortable and Large vacation home Whitefield

No image available

€15,561
€89
48%
331€0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

86.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€3,715€7,430€11,145€14,860€18,575€37,150€111,450
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€3,715€7,430€11,145€14,860€18,575€37,150€111,450

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

86.22%

Payback Period Days

423

Return on Investment

86.22%

property-location

Assetz Marq Rd Bengaluru, Karnataka, 560067

3 bed • 3 bath • 6 guests

€18,258

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €52/night at 47% occupancy ($8,925.05). Airbtics projects €78/night at 49% occupancy ($13,957).

Top 31% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€12,789

Avg annual revenue

49%

Avg occupancy rate

€78

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

€5k

€15k

€25k

€35k

Sign up to see the data on 40 all comparables

€3,715

Profit

Revenue

€18,258

Operating Expenses

€8,543

Operating Income

€9,715

Net Effective Rent

€6,000

Profit (Cash Flow)

€3,715

€4,309

Cash Investment

Renos & Furnishing

€4,212

Setup Costs

€96

Total

€4,309

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

86.22%

Payback Period Days

423