BNBCalc Short Term Rental Rental Arbitrage Analysis Coimbatore-Ooty-Gundlupet Hwy, India

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Report by:

mirudhubashnielan@gmail.com

Annual Revenue

$16,962

Profit (Cash Flow)

-$171,391

Cash on Cash Return

-726.2%

Annual Revenue

$16,962

AirDNA projects $86/night at 54% occupancy ($16,961).

BNB Calc projects a 54% occupancy rate, $86 rate per night.

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

Return Metrics

-726.23% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$171,391	-$342,782	-$514,173	-$685,564	-$856,955	-$1,713,910	-$5,141,730
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$171,391	-$342,782	-$514,173	-$685,564	-$856,955	-$1,713,910	-$5,141,730

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-726.23%

Payback Period Days

Return on Investment

-726.23%

Coimbatore-Ooty-Gundlupet Hwy

3 bed • 2 bath • 7 guests

Monthly Rent

$16,962

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$171,391

Profit

Revenue

$16,962

Operating Expenses

$8,353

Operating Income

$8,609

Net Effective Rent

$180,000

Profit (Cash Flow)

-$171,391

$23,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$15,100

Total

$23,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-726.23%

Payback Period Days