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 Investment Analysis Halar Rd, Pocket 2, Sector 8A, Rohini, Delhi, 110085, India

2 bed • 1.5 bath • 3 guests • $100

BNB

Calc

Annual Revenue

$73,049

Profit (Cash Flow)

$59,424

Cap Rate

59428.9%

Annual Revenue

$73,049

AirDNA projects $26/night at 59% occupancy ($5,602).

BNB Calc projects a 100% occupancy rate, $200 rate per night.

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


Return Metrics

1,850.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$59,423$118,847$178,271$237,695$297,119$594,238$1,782,714
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1$2$4$5$7$16$79
Down Payment$20$20$20$20$20$20$20
Property Appreciation$2$4$6$8$10$21$81
Total Return$59,447$118,874$178,301$237,729$297,157$594,297$1,782,895

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

1,850.92%

Cap Rate

59,428.89%

Return on Investment

1,851.02%

property-location

Halar Rd Delhi, Delhi, 110085

2 bed • 1.5 bath • 3 guests

$73,049

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$59,424

Profit

Revenue

$73,049

Operating Expenses

$13,620

Operating Income

$59,429

Mortgage & Taxes

$5

Profit (Cash Flow)

$59,424

$3,211

Cash Investment

Down Payment

$20

Renos & Furnishing

$3,188

Closing Costs

$3

Total

$3,211

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

1,850.92%

Cap Rate

59,428.89%

Profit (Cummulative)

$59,424

$1

$3,188

$2

$0

Total Gain

$59,427