property-location

Nettoor-Madavana Rd Ernakulam, Keralam

8 bed • 8 bath • 16 guests

Purchase Price

$19,329

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$126
Occupancy
42%

$0k

$15k

$30k

$50k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-$1,411

Profit

Revenue

$19,329

Operating Expenses

$12,098

Operating Income

$7,231

Mortgage & Taxes

$8,641

Profit (Cash Flow)

-$1,411

$49,100

Cash Investment

Down Payment

$34,000

Renos & Furnishing

$10,000

Closing Costs

$5,100

Total

$49,100

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-2.87%

Cap Rate

4.25%

Profit (Cummulative)

-$1,411

$2,395

$10,000

$3,400

$580

Total Gain

$4,964

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.