BNBCalc Short Term Rental Rental Arbitrage Analysis Chelekere Main Rd, Bengaluru, KA, 560043

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$8,379

Profit (Cash Flow)

-$2,048

Cash on Cash Return

-61.1%

Annual Revenue

$8,379

AirDNA projects $32/night at 49% occupancy ($5,727). Airbtics projects $37/night at 62% occupancy ($8,378). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $37 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,736	$8,533	$12,377	$15,949
Occupancy	51%	66%	78%	88%
Nightly Rate	$25	$35	$43	$49

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 2 Bedroom Pent House near Manyata Tech Park	$14,987	$91	45%	2	3	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (20)
lovely 2 bhk penthouse , walkable manyata techpark	$5,798	$17	90%	2	3	2	$6	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Spacious Homestay near HBR Layout	$2,610	$23	31%	2	3	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (5)
INARA -2BHK private house with terrace	$6,588	$25	72%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Fully Furnished 2bhk independent home	$8,484	$38	61%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Hoodo Gia \| Vibrant 2 Bedroom Apartment w/Balcony	$24,310	$82	81%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
2BHK at an excelent location HRBR Layout	$8,184	$43	52%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4 (2)
2BHK at an excelent location HRBR Layout	$8,967	$49	50%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 3 (1)
Moe's cozy flat #2 near Manyata	$8,012	$32	68%	2	2	3	$4	❌	❌	❌	Y / N	⭐️ 4.8 (28)
Moe's Apartment Close to Manyata, Metro station	$7,447	$31	65%	2	2	2	$5	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Refined Home with Terrace in Prime Location!	$12,883	$40	88%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
2BHK for extended stay Kammanahalli	$11,119	$49	62%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Elegant 2 bhk near Manyata	$6,676	$24	76%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.6 (54)
Delightful Getaway with Terrace in Prime Location	$11,756	$44	73%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
2BHK at an excelent location HRBR Layout	$8,924	$46	53%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (16)
Spacious Stays: 2BHK home in HBR Layout	$4,869	$35	38%	2	3	1	$0	❌	❌	✅	Y / N	⭐️ 5 (1)
LG Signature Stay Urbanites love where you live	$9,972	$39	68%	2	2	1	$6	❌	❌	❌	Y / Y	⭐️ 5 (45)
Rati Guest House/ Home Stay/ Private Stay	$14,435	$68	58%	2	2	14	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Silver Springs Residence	$9,123	$29	85%	2	2	2	$6	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
2 Bhk Penthouse - Elements mall	$7,137	$25	78%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (65)
2BHK at an excellent location HRBR Layout	$8,341	$43	53%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4 (1)
A Luxurious Getaway In Central Bangalore !	$16,686	$47	97%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
SARA, Spacious, Private, Family-Friendly Homestay.	$6,046	$25	65%	2	2	4	$18	❌	❌	❌	Y / Y	⭐️ 5 (21)
Urban Get away in Prime Location	$9,809	$40	67%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
2 BHK for extended stay Kammanahalli	$8,814	$43	56%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Very cozy place with Contemporary interiors	$8,392	$29	78%	2	2	2	$5	❌	❌	❌	Y / N	⭐️ 4.9 (104)
Great Getaway in Prime Location!	$11,277	$39	79%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (15)
Spacious Independent Homestay	$2,779	$23	33%	2	2	2	$0	❌	❌	✅	N / N	⭐️ 4.5 (7)
Willy's Nest	$9,445	$29	89%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Urban Woods (2Bhk , 2nd floor, 8ppl)Kammanahalli	$5,424	$19	78%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Quaint Old Bangalore 2 BHK home near Manyata	$8,667	$27	86%	2	2	2	$12	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
2BHK in Chakravarthy Mansion	$5,424	$26	57%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Stay for uptu 5-6 pax in a 2bhk	$4,348	$36	33%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 2.4 (3)
Alisha garden	$7,217	$29	68%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Avyak Fortune 2bhk@ Kalyanagar	$12,122	$36	92%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (18)
101 Urban Nook - Beautiful Fully Furnished 1.5 BHK	$2,806	$19	40%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (12)
102 Urban Nook - Cute Home Near Manyata Tech Park	$5,612	$19	80%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (9)

Return Metrics

-61.12% 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)	-$2,047	-$4,095	-$6,142	-$8,190	-$10,237	-$20,475	-$61,427
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	-$2,047	-$4,095	-$6,142	-$8,190	-$10,237	-$20,475	-$61,427

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-61.12%

Payback Period Days

Return on Investment

-61.12%

Chelekere Main Rd Bengaluru, Karnataka, 560043

2 bed • 2 bath • 5 guests

Monthly Rent

$8,379

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $32/night at 49% occupancy ($5,727.02). Airbtics projects $37/night at 62% occupancy ($8,378).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$8,404

Avg annual revenue

62%

Avg occupancy rate

$37

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

$10k

$15k

$25k

-$2,048

Profit

Revenue

$8,379

Operating Expenses

$8,026

Operating Income

$352

Net Effective Rent

$2,400

Profit (Cash Flow)

-$2,048

$3,350

Cash Investment

Renos & Furnishing

$3,250

Setup Costs

$100

Total

$3,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-61.12%

Payback Period Days