BNBCalc Short Term Rental Investment Analysis Lonavala Aamby Valley Road, Visakhar, Maharashtra, India

2 bed • 1 bath • 1 guests • $60,000

BNB

Calc

Annual Revenue

$18,598

Profit (Cash Flow)

$5,924

Cap Rate

15.0%

Annual Revenue

$18,598

Airbtics projects $134/night at 38% occupancy ($18,598). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 38% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,959	$14,863	$27,411	$43,414
Occupancy	25%	35%	46%	62%
Nightly Rate	$97	$115	$162	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Solasta- A 2 BDR Saltwater Infinity pool villa	$48,422	$245	54%	2	2.5	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (9)
Leisurely Lakehouse 2BHK Pawna Lake	$24,609	$164	41%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Luxury Villa with Private Pool & Jacuzzi \| 2BHK	$43,239	$179	66%	2	3	1	$0	✅	❌	❌	N / Y	⭐️ 5 (32)
Secret 2-Bedroom Cabin on a Hill Near Pawna Lake	$65,024	$189	94%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (65)
Leisurely Jazz by the lake 2BHK, Pawna	$40,911	$162	69%	2	3	1	$0	❌	❌	❌	N / N	⭐️ 4 (8)
Lake touch AC house in Pavana (2BHK)	$12,444	$100	34%	2	3	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (51)
Full 2BHK Mountain Villa Khopoli	$17,150	$142	33%	2	2.5	1	$0	❌	❌	❌	N / N	⭐️ 5 (3)
2 BR, Veg only A Frame Structure with bath tub	$31,974	$182	48%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (8)
Caasa Tranquilla 2BHK Villa 1 with Pool at Pawna	$26,550	$117	62%	2	3	1	$0	✅	❌	✅	N / N	⭐️ 4.5 (14)
Caasa Tranquilla 2BHK Villa 2 with Pool at Pawna	$25,696	$119	59%	2	3	1	$0	✅	❌	✅	N / N	⭐️ 4.5 (10)
Cozy farmhouse in Mulshi	$11,829	$101	32%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 5 (22)
Villa Shangrila with Pool, Sports@Pawana Lake 2Bhk	$15,097	$97	42%	2	3	1	$6	✅	❌	✅	Y / N	⭐️ 4.3 (9)
Villa Shangrila with Pool, Sports@Pawana Lake 2Bhk	$13,511	$98	37%	2	3	1	$10	✅	❌	✅	Y / N	⭐️ 5 (1)
Tranquil Escapes	$13,419	$94	39%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Satori ~ WoodHouse 2 BDR Machan-style villa	$53,874	$460	32%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Leisurely Stays Casa By the hills, Pawna Lake	$18,843	$132	39%	2	5	1	$0	✅	❌	❌	N / N	⭐️ 3 (1)
Leisurely Stays Ripple Laketouch Cabin, Pawna	$16,293	$106	42%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 3.4 (3)
Leisurely Ripple lake touch cabin, Pawna Lake	$13,769	$114	33%	2	3	1	$0	❌	❌	❌	N / N	⭐️ 5 (2)
Mistry Meadows. King bed, private pool & lawn	$20,288	$125	44%	2	2	1	$4	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Caasa Tranquilla - Lakefront Container Cabins	$60,756	$200	83%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Leisurely Stays Lakeview Treescape, Pawna Lake	$25,301	$128	54%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.3 (38)
Ripple by the lake	$18,347	$109	46%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
lake touch cabin	$16,304	$81	55%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Leisurely Jazz by the Lake, 2bhk Pawna Lake	$21,561	$137	43%	2	3	1	$0	❌	✅	❌	N / N	⭐️ 4 (1)
Leisurely Stays Jazz by the Lake 2bhk JacuzziPawna	$16,543	$113	40%	2	3	1	$0	❌	✅	❌	N / N	⭐️ 4.5 (4)

Return Metrics

35% 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)	$5,924	$11,848	$17,773	$23,697	$29,622	$59,244	$177,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$47,999	$47,999	$47,999	$47,999	$47,999	$47,999	$47,999
Down Payment	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000
Property Appreciation	$1,200	$2,424	$3,672	$4,945	$6,244	$13,139	$48,681
Total Return	$67,124	$74,272	$81,445	$88,643	$95,867	$132,384	$286,415

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35%

Cap Rate

14.95%

Return on Investment

47.08%

Lonavala Aamby Valley Road Visakhar, Maharashtra

2 bed • 1 bath • 1 guests

Purchase Price

196

Airbnb Investor Score

$5,924

Annual Profit

15.0%

Cap Rate

35.0%

Cash on Cash

$18,598

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $134/night at 38% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$19,829

Avg annual revenue

38%

Avg occupancy rate

$134

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

$5k

$25k

$45k

$65k

$5,924

Profit

Revenue

$18,598

Operating Expenses

$9,624

Operating Income

$8,974

Mortgage & Taxes

$3,050

Profit (Cash Flow)

$5,924

$16,925

Cash Investment

Down Payment

$12,000

Renos & Furnishing

$3,125

Closing Costs

$1,800

Total

$16,925

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35%

Cap Rate

14.95%

Return on Investment

47.08%