BNBCalc Short Term Rental Investment Analysis Ulwe Masjid Rd, Navi Mumbai, MH, 410206

2 bed • 2 bath • 5 guests • $120,000

BNB

Calc

Annual Revenue

$11,250

Profit (Cash Flow)

-$3,886

Cap Rate

1.8%

Annual Revenue

$11,250

AirDNA projects $22/night at 30% occupancy ($2,410). Airbtics projects $79/night at 62% occupancy ($17,889). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $44 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,128	$16,698	$27,375	$36,171
Occupancy	47%	61%	77%	88%
Nightly Rate	$58	$73	$95	$109

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Breathtaking Sea View 2 BHK Flat	$13,528	$48	77%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (82)
CBD Belapur : 301 - Elegantly Designed 2 BHK	$10,307	$64	44%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
CBD Belapur : 101 - Elegantly Designed 2 BHK	$11,009	$64	47%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Flat in Navi Mumbai, - 2bhk Apartment.	$7,584	$37	56%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (5)
Flat in Navi Mumbai, - 2bhk Apartment.	$6,222	$34	50%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Flat in Navi Mumbai, - 2bhk Apartment, Ulwe-23	$6,642	$33	55%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
CBD Belapur : 201 - Elegantly Designed 2 BHK	$11,528	$63	50%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Rustic 2 Bedroom Cozy Apartment	$12,401	$44	77%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (62)
Blossom's Cottage!	$9,072	$30	82%	2	1	2	$4	❌	❌	❌	Y / Y	⭐️ 5 (120)
CBD Belapur : 401 - Elegantly Designed 2 BHK	$15,679	$63	68%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (13)
Luxurious High-Rise Apartment Facing the Hills	$23,131	$79	80%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (60)
The Lifestyle You Deserve.	$10,257	$29	94%	2	2	1	$7	❌	❌	❌	N / N	⭐️ 5 (65)
Beautiful Farmhouse 5km from Panvel - Nere	$18,908	$126	41%	2	4	1	$0	✅	❌	✅	N / Y	⭐️ 5 (45)
Relax with family in our 2 bedroom LuxuryApartment	$22,890	$106	59%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
CITY HOMES ORCHID APARTMENT	$18,915	$68	76%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (208)
1.5 Br Service Apartment in BKC	$14,962	$73	56%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4 (4)
Pent house located in Dadar T.T - Bachi's Nest	$39,455	$245	44%	2	4.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (4)
702 The Abode- 5 Star 2 BHK in Powai	$21,960	$100	60%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Sanpada : 201 - Modern Ultra Spacious 2BHK	$9,286	$59	43%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
9_Cozy 2 Bedroom Studio at Sion Circle	$19,504	$73	73%	2	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (10)
6_Cozy 2 Bedroom Studio at Sion Circle	$14,750	$65	62%	2	2	2	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Bungalow for accommodating family function guests	$36,165	$241	41%	2	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Newly made 2 BHK Apartment	$7,990	$59	37%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Luxury 2- Bedroom Service Apartment on Hill Top	$9,587	$76	34%	2	2.5	2	$9	❌	❌	❌	Y / N	⭐️ 5 (9)
2bhk family home Stay in Style-Elegant	$9,077	$40	62%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
The Eva Studio:John's Nook	$11,360	$32	97%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Beautiful & Comfy 2BHK@Kurla BKC	$11,683	$76	42%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (11)
INDIA Tourism & MTDC Approved Mumbai Bungalow	$13,989	$98	39%	2	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
2BHK luxury apartment in Hiranandani powai	$24,156	$75	88%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 5 (87)
Mahim, Matunga West Fully Furnished Posh 2 BHK	$23,921	$76	86%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (77)
Vibrant 2BHK Apt in BKC near US Consulate & NMACC	$30,713	$113	73%	2	2	1	$18	❌	❌	✅	Y / Y	⭐️ 5 (109)
Luxury 2BHK Apt in BKC near US Consulate & NMACC	$28,556	$109	70%	2	2	1	$18	❌	❌	✅	Y / Y	⭐️ 5 (156)
Luxury Mumbai Holiday Apartment - In Andheri	$19,270	$65	81%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (145)
Luxury Peaceful Home, 2BHK Apartment, Mumbai	$15,895	$57	69%	2	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Bandra Lux stay - 2 BHK apartment	$26,411	$82	88%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
2 BHK contemporary apartment in Bandra East	$26,645	$80	91%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Apartments in Mumbai near Jio Exhibition Centre	$19,266	$94	56%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
2 BHK furnished apartments near Mumbai airport	$16,514	$94	48%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
2 Bedroom Premium Apartment In Mumbai	$26,389	$103	70%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
2 BHK Serviced Apartment Bandra Kurla Complex(BKC)	$18,842	$99	52%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)

Return Metrics

-12.59% 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)	-$3,886	-$7,772	-$11,658	-$15,545	-$19,431	-$38,862	-$116,588
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$95,999	$95,999	$95,999	$95,999	$95,999	$95,999	$95,999
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$2,400	$4,848	$7,344	$9,891	$12,489	$26,279	$97,363
Total Return	$118,513	$117,075	$115,686	$114,346	$113,058	$107,416	$100,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.59%

Cap Rate

1.84%

Return on Investment

0.66%

Ulwe Masjid Rd Navi Mumbai, Maharashtra, 410206

2 bed • 2 bath • 5 guests

Purchase Price

-50

Airbnb Investor Score

-$3,886

Annual Profit

1.8%

Cap Rate

-12.6%

Cash on Cash

$11,250

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $22/night at 30% occupancy.Projected nightly rate is $79/night at 62% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$17,360

Avg annual revenue

62%

Avg occupancy rate

$79

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

$15k

$30k

$40k

-$3,886

Profit

Revenue

$11,250

Operating Expenses

$9,036

Operating Income

$2,214

Mortgage & Taxes

$6,100

Profit (Cash Flow)

-$3,886

$30,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$3,250

Closing Costs

$3,600

Total

$30,850

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.59%

Cap Rate

1.84%

Return on Investment

0.66%