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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

1,850.92%

Cap Rate

59,428.89%

Return on Investment

1,851.02%

Halar Rd Delhi, Delhi, 110085

2 bed • 1.5 bath • 3 guests

Purchase Price

$73,049

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$59,424

Profit

Revenue

$73,049

Operating Expenses

$13,620

Operating Income

$59,429

Mortgage & Taxes

Profit (Cash Flow)

$59,424

$3,211

Cash Investment

Down Payment

$20

Renos & Furnishing

$3,188

Closing Costs

Total

$3,211

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,850.92%

Cap Rate

59,428.89%

Return on Investment

1,851.02%