BNBCalc Short Term Rental Investment Analysis Coorg Heritage Resort Rd, , KA, 571212

1 bed • 1 bath • 3 guests • $100,000

BNB

Calc

Annual Revenue

$7,550

Profit (Cash Flow)

-$6,274

Cap Rate

-1.2%

Annual Revenue

$7,550

AirDNA projects $43/night at 35% occupancy ($5,496). Airbtics projects $37/night at 39% occupancy ($5,270). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,761	$4,465	$7,807	$11,315
Occupancy	28%	37%	53%	58%
Nightly Rate	$26	$32	$39	$52

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverturns Estate Cottage	$5,333	$47	31%	1	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (19)
The Panorama	$9,377	$42	61%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (86)
The Vista	$6,193	$36	47%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (43)
KWETO a homestay 1 Bedroom Hall Kitchen.	$4,590	$22	57%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
KWETO a homestay 1 Bedroom hall Kitchen.	$4,743	$24	54%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Bettathur, Coorg COTTAGE NO 1@The Nest	$4,458	$29	42%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Bettathur, Coorg COTTAGE NO 2@ The Nest..	$3,140	$26	33%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (8)
Bettathur, Coorg COTTAGE NO 5 @ The nest bettathur	$2,928	$25	32%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Kamadhenu Residency Homestay & Service Apartment	$2,943	$24	33%	1	0	1	$2	❌	❌	❌	N / N	⭐️ 4.8 (34)
Chirpy Haven - Penthouse with 360 Degree Views	$8,326	$35	65%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (55)
abode_1954 Vintage stay	$4,246	$20	58%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.9 (50)
Vinka's Cottage for couples and honeymooners.	$4,316	$32	36%	1	1	1	$4	❌	❌	❌	N / N	⭐️ 4.8 (34)
Cortado @ Midland Inn by Grha	$4,251	$28	40%	1	1	1	$4	❌	❌	❌	N / N	⭐️ 4.5 (10)
FOREST FLOWER HOMESTAY-COTTAGE JASMINE	$5,281	$39	37%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (19)
FOREST FLOWER HOMESTAY - COTTAGE ORCHID	$4,710	$39	33%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (25)
RAI COTTAGE - Deluxe	$5,118	$35	38%	1	1	1	$10	❌	❌	❌	Y / N	⭐️ 4.8 (138)
Nephila Farm \| Quiet \| Remote \| Nature Haven \| CB3	$6,287	$30	56%	1	1	1	$3	❌	❌	✅	Y / Y	⭐️ 4.4 (55)
Nephila Farm \| Quiet \| Remote \| Nature Haven \| CA1	$6,099	$32	51%	1	1	1	$3	❌	❌	✅	Y / Y	⭐️ 5 (25)
Mouna Homestay, Virajpet, Kodagu	$4,085	$18	62%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (40)
Coorgology - The estate Stay( Standard cottage)	$8,148	$42	53%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 0 (8)
Garden Villa Homestay (Coorg) R2	$7,566	$37	55%	1	1	1	$6	❌	❌	✅	Y / N	⭐️ 5 (13)
Wooden Cottage	$21,081	$120	48%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.7 (32)
RAI COTTAGE -SUITE ROOM - 2	$5,817	$46	33%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 4.9 (16)
Hideaway homestay with kitchenette and Netflix	$4,611	$20	63%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (6)
KaayamKaad -Valley View	$10,402	$58	49%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (20)
Echupary Estate Cottage.	$4,539	$31	40%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (1)
Nephila Farm \| Quiet \| Remote \| Nature Haven \| CB4	$6,494	$30	58%	1	1	1	$3	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Nephila Farm \| Quiet \| Remote \| Nature Haven \| CA2	$4,540	$33	37%	1	1	1	$3	❌	❌	✅	Y / Y	⭐️ 0 (12)
Daisys nest 1	$2,819	$22	35%	1	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (41)

Return Metrics

-24.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,273	-$12,547	-$18,820	-$25,094	-$31,367	-$62,735	-$188,206
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$2,000	$4,040	$6,120	$8,243	$10,408	$21,899	$81,136
Total Return	$95,726	$91,492	$87,300	$83,148	$79,040	$59,163	-$7,070

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.96%

Cap Rate

-1.19%

Return on Investment

-11.4%

Coorg Heritage Resort Rd Karnataka, 571212

1 bed • 1 bath • 3 guests

Purchase Price

-110

Airbnb Investor Score

-$6,273

Annual Profit

-1.2%

Cap Rate

-25.0%

Cash on Cash

$7,550

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $43/night at 35% occupancy.Projected nightly rate is $37/night at 39% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$5,226

Avg annual revenue

39%

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

$20k

-$6,274

Profit

Revenue

$7,550

Operating Expenses

$8,740

Operating Income

-$1,190

Mortgage & Taxes

$5,083

Profit (Cash Flow)

-$6,274

$25,125

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$2,125

Closing Costs

$3,000

Total

$25,125

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.96%

Cap Rate

-1.19%

Return on Investment

-11.4%