BNBCalc Short Term Rental Investment Analysis Pragati Marga, Pokhara, Gandaki Province, 33700

1 bed • 1 bath • 1 guests • $10

BNB

Calc

Annual Revenue

$4,620

Profit (Cash Flow)

-$3,886

Cap Rate

-38852.9%

Annual Revenue

$4,620

AirDNA projects $11/night at 42% occupancy ($1,687). Airbtics projects $20/night at 45% occupancy ($3,287). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $23 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,021	$2,818	$4,710	$7,718
Occupancy	34%	42%	55%	69%
Nightly Rate	$16	$18	$23	$30

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heaven At Hills Apartment	$4,149	$16	69%	1	2	3	$15	❌	❌	❌	Y / Y	⭐️ 5 (21)
Charming One-Bedroom Flat in Lakeside Pokhara	$4,550	$20	61%	1	1	3	$6	❌	❌	❌	Y / Y	⭐️ 5 (22)
Lotus: Sweet Studio Apartment	$2,167	$16	37%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (45)
Pokhara home to home Apartment	$4,627	$13	96%	1	1	4	$5	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Peaceful apartment for rent - 1st floor	$3,713	$16	62%	1	1	3	$15	❌	❌	✅	Y / N	⭐️ 5 (11)
Subedi Apartment	$2,504	$19	36%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (3)
Lotus: Mountain view Apartment	$3,048	$17	49%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (52)
Lotus Apartment	$3,162	$16	54%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (30)
Lotus: Lake View Apartment	$3,048	$17	49%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (9)
Studio apartment	$4,048	$14	77%	1	1	3	$5	❌	❌	✅	Y / N	⭐️ 5 (9)
Kuria kose apartment with double bedroom & terrece	$2,951	$21	38%	1	1	2	$10	❌	❌	❌	N / Y	⭐️ 4.9 (9)
Pokhara Family Home	$2,950	$11	72%	1	1	3	$5	❌	❌	✅	Y / Y	⭐️ 5 (25)
Nirvana studio apartment	$2,167	$16	37%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (69)
Mountain view cosy apartment 1	$3,309	$20	41%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (22)
Lotus: Cityscape Apartment	$2,870	$16	49%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Kuria kose apartment	$2,612	$11	63%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Meditating home beside the bamboo forest	$6,199	$25	65%	1	1	5	$15	❌	❌	✅	Y / Y	⭐️ 5 (25)
City Dweller's Studio Apartment @Pokhara	$3,842	$25	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Sweet Heavens Studio Apartment @Pokhara	$2,526	$23	30%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.9 (11)
One bedroom apartment near Fewa Lake, Pokhara	$3,366	$21	43%	1	1	1	$10	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Lakeside Retreat Studio Apartment @Pokhara	$5,625	$29	53%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Paradise Garden Studio Apartment @Pokhara	$5,689	$37	42%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Pokhara apartments 1	$4,495	$21	58%	1	1	5	$15	❌	❌	✅	Y / Y	⭐️ 5 (18)
Cosy One-Bedroom Flat with Private Balcony	$1,939	$17	30%	1	1	3	$5	❌	❌	❌	Y / N	⭐️ 5 (2)
Cozy peace and quiet Apartment	$5,132	$15	92%	1	1	3	$5	❌	❌	✅	Y / N	⭐️ 5 (7)
Bergauf Apartment	$2,636	$20	36%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Bergauf apartment	$2,343	$16	40%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 4.5 (2)
Studio Apartment	$1,998	$14	39%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
1 BHK (A)	$3,221	$20	44%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Bergauf apartmenT	$2,576	$16	44%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 4.5 (2)
Getaway Pokhara Studio Apartment@Pokhara	$5,900	$31	52%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 2 (1)
Peaceful apartment for rent - ground floor	$2,379	$13	50%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

-182.66% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,885	-$7,771	-$11,657	-$15,543	-$19,428	-$38,857	-$116,573
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7	$7	$7	$7	$7	$7	$7
Down Payment	$2	$2	$2	$2	$2	$2	$2
Property Appreciation	$0	$0	$0	$0	$1	$2	$8
Total Return	-$3,875	-$7,761	-$11,646	-$15,532	-$19,417	-$38,845	-$116,555

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-182.66%

Cap Rate

-38,852.9%

Return on Investment

-182.64%

Pragati Marga Pokhara, Gandaki Province, 33700

1 bed • 1 bath • 1 guests

Purchase Price

-348259

Airbnb Investor Score

-$3,885

Annual Profit

-38852.9%

Cap Rate

-182.7%

Cash on Cash

$4,620

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $11/night at 42% occupancy.Projected nightly rate is $20/night at 45% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$3,175

Avg annual revenue

45%

Avg occupancy rate

$20

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

-$3,886

Profit

Revenue

$4,620

Operating Expenses

$8,506

Operating Income

-$3,885

Mortgage & Taxes

Profit (Cash Flow)

-$3,886

$2,127

Cash Investment

Down Payment

Renos & Furnishing

$2,125

Closing Costs

Total

$2,127

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-182.66%

Cap Rate

-38,852.9%

Return on Investment

-182.64%