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 Megapolis Cir, Pune, MH, 411057

2 bed • 2 bath • 1 guests • $80,000

BNB

Calc

Annual Revenue

$10,917

Profit (Cash Flow)

-$2,159

Cap Rate

2.4%

Annual Revenue

$10,917

Airbtics projects $40/night at 50% occupancy ($7,304). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $49 rate per night.

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

Percentiles25%50%75%90%
Revenue$3,447$7,246$11,197$17,720
Occupancy35%46%61%82%
Nightly Rate$26$42$49$58

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Stay in a Bungalow @ BANER (Entire 2BHK + AC)

No image available

$8,103
$27
82%
211$0❌❌❌Y / Y⭐️ 4.8 (113)
The Alcove 2bd with Japandi+Golf

No image available

$15,629
$58
72%
211$9✅✅✅Y / Y⭐️ 4.8 (44)
Megapolis 2 bhk

No image available

$3,290
$29
31%
221$0❌❌❌Y / N⭐️ 4 (4)
CASA By Namah

No image available

$5,581
$43
34%
221$6❌❌❌Y / Y⭐️ 4.8 (31)
LUNA By Namah

No image available

$5,663
$44
34%
221$6❌❌❌Y / N⭐️ 4.8 (15)
Modern 2bhk Apt with Kitchen

No image available

$5,893
$48
33%
231$4❌❌✅Y / Y⭐️ 5 (12)
NaTuReS NeSt - 2 BHK AC Serene Flat

No image available

$8,219
$32
69%
224$7❌❌❌Y / Y⭐️ 5 (31)
Raanjai, your abode for fragrant memories ...

No image available

$10,256
$57
48%
231$7❌❌✅Y / N⭐️ 4.7 (208)
Sky High at Blue Ridge 22nd Floor

No image available

$4,643
$19
64%
221$4✅❌❌Y / N⭐️ 4.7 (28)
Cottage situated among hills next to Kasarsai dam.

No image available

$6,942
$49
37%
221$6❌❌❌N / N⭐️ 4.8 (107)
2 BHK hingewadi phase 1 infotech IT park

No image available

$8,916
$28
87%
221$0❌❌❌Y / Y⭐️ 4.9 (112)
Zenith 24 A Rooftop 2bhk

No image available

$10,944
$62
44%
221$24❌❌❌Y / Y⭐️ 4.9 (14)
Smart Functional newly designed 2 Bed flat Baner

No image available

$10,866
$50
58%
221$12❌❌❌Y / Y⭐️ 4.8 (132)
Furnished apartment @ Balewadi high street

No image available

$9,178
$49
51%
221$1❌❌✅Y / N⭐️ 4.7 (60)
UrbanScape Haven - 2bhk in Blue Ridge

No image available

$8,960
$48
51%
221$0❌❌✅Y / N⭐️ 4.5 (22)
Lovely 2-bedroom holiday home with a sunset view..

No image available

$7,279
$43
45%
221$6✅❌❌Y / Y⭐️ 4.9 (91)
2BHK Service Apartment 204

No image available

$2,086
$19
30%
222$0❌❌✅Y / Y⭐️ 4.8 (66)
Eutopia: A Zen lounge @Highstreet AC| Free Parking

No image available

$7,974
$42
50%
221$11❌❌❌Y / Y⭐️ 4.9 (66)
Mesmerizing Waterfront 2BHK Golf View on Top Floor

No image available

$12,339
$54
61%
221$10✅❌❌Y / Y⭐️ 5 (72)
SAPPHIRE A beautiful 2BHK with utmost comfort

No image available

$9,326
$26
98%
221$0❌❌❌Y / N⭐️ 4.9 (133)
Emerald

No image available

$9,838
$28
96%
221$0❌❌❌Y / N⭐️ 5 (175)
Royal Mewar: Opulent Modern 2BHK Living

No image available

$6,925
$44
43%
221$0❌❌❌Y / Y⭐️ 5 (10)
2BHK, Perfect for Family, Pune-Mumbai Highway

No image available

$4,855
$26
49%
221$6❌❌❌N / Y⭐️ 0 (25)
Amethyst at Bavdhan, next to Suryadatta college

No image available

$10,614
$29
100%
221$0❌❌❌Y / N⭐️ 4.9 (63)
2BHK AC Service Apartment 102

No image available

$3,407
$19
49%
222$0❌❌✅Y / Y⭐️ 5 (29)
2BHK AC Service Apartment 101

No image available

$5,303
$23
63%
222$0❌❌✅Y / Y⭐️ 0 (3)
2BHK AC Service Apartment 101

No image available

$4,103
$19
59%
222$0❌❌✅Y / Y⭐️ 4.7 (26)
Hinjewadi Tcg cliff.

No image available

$3,939
$26
41%
221$5❌❌✅N / Y⭐️ 4.3 (3)
Surreal Beacon 2BHK House an unique Golf-Club View

No image available

$15,181
$91
45%
221$10✅❌❌Y / Y⭐️ 5 (29)
Indulge In Comfort & Style

No image available

$6,442
$44
40%
221$0❌❌❌Y / N⭐️ 5 (1)
Cozy 2BHK : Furnished, AC & Relaxing Vibes.

No image available

$9,552
$58
45%
221$0❌❌❌Y / Y⭐️ 5 (28)
2BHK AC Service Apartment 102

No image available

$4,187
$22
52%
222$0❌❌✅Y / Y⭐️ 0 (3)
AC Stylish 2bhk Near Hi Street Balewadi

No image available

$7,184
$55
35%
221$5❌❌✅Y / Y⭐️ 4.4 (107)
PVT Jacuzzi GOLF VIEW Superstar Luxury 2BHK

No image available

$10,577
$73
39%
221$11✅❌❌Y / N⭐️ 0 (3)
Hinjewadi phase 1 park connect

No image available

$3,152
$24
35%
221$5❌❌✅Y / N⭐️ 4.3 (3)
Meraki - Smart 2-Bed Modern Flat In Baner-Balewadi

No image available

$11,371
$49
61%
221$12❌❌❌Y / Y⭐️ 4.7 (21)

Return Metrics

-9.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,158-$4,317-$6,476-$8,635-$10,793-$21,587-$64,763
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$63,999$63,999$63,999$63,999$63,999$63,999$63,999
Down Payment$16,000$16,000$16,000$16,000$16,000$16,000$16,000
Property Appreciation$1,600$3,232$4,896$6,594$8,326$17,519$64,908
Total Return$79,441$78,914$78,420$77,959$77,532$75,931$80,145

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-9.97%

Cap Rate

2.38%

Return on Investment

2.62%

property-location

Megapolis Cir Pune, Maharashtra, 411057

2 bed • 2 bath • 1 guests

-38

Airbnb Investor Score

-$2,158

Annual Profit

2.4%

Cap Rate

-10.0%

Cash on Cash

$10,917

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $40/night at 50% occupancy.

Top 26% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$7,305

Avg annual revenue

50%

Avg occupancy rate

$40

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

$5k

$10k

$15k

Sign up to see the data on 40 all comparables

-$2,159

Profit

Revenue

$10,917

Operating Expenses

$9,009

Operating Income

$1,908

Mortgage & Taxes

$4,067

Profit (Cash Flow)

-$2,159

$21,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$3,250

Closing Costs

$2,400

Total

$21,650

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

-9.97%

Cap Rate

2.38%

Profit (Cummulative)

-$2,159

$64,000

$3,250

$1,600

$0

Total Gain

$568

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service