Megapolis Cir Pune, Maharashtra, 411057
2 bed • 2 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%