BNBCalc.com Investment Analysis Report of Koregaon Park Rd, Ragvilas Society, Koregaon Park, Pune, Maharashtra 411001, India

3 bed • 3 bath • 10 guests • $120,000

BNB

Calc

Return Metrics

9.22% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

6.7%

Revenue Appreciation:

0%

Cash on Cash Return

9.22%

Cap Rate

10.47%

Return on Investment

15.29%

Annual Revenue

$22,554

AirDNA projects $95/night at 43% occupancy ($14,920).

User selected values for this report: 65% occupancy rate, $95 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$832

Annual Expenses

$9,987

Utilities

$400

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$250

Gas

$0

Other

$50

Maintenance

$376

Property Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$376

Management & Platform Fees

$56

Platform Fee (i.e. Airbnb)

$56

Property Manager Fee

$0

property-location

Koregaon Park Rd Pune, Maharashtra, 411001

3 bed • 3 bath • 10 guests

$22,554

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

6.7%

Revenue Appreciation

0%

Cash on Cash Return

9.22%

Cap Rate

10.47%