BNBCalc.com Rental Arbitrage Analysis Report of Coimbatore-Ooty-Gundlupet Hwy, India

3 bed • 2 bath • 7 guests • $15,000

BNB

Calc

Return Metrics

-751.03% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-751.03%

Payback Period Days

0

Return on Investment

-751.03%

Annual Revenue

$16,962

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,184

Annual Expenses

$14,205

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$701

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$141

Management & Platform Fees

$42

Platform Fee (i.e. Airbnb)

$42

Property Manager Fee

$0

Coimbatore-Ooty-Gundlupet Hwy

3 bed • 2 bath • 7 guests • $15,000

Annual Revenue

$16,962

Profit (Cash Flow)

-$177,243

No payback period

Cash on Cash Return

-751.0%

Annual Revenue

$16,962

AirDNA projects $86/night at 54% occupancy ($16,962)

Occupancy Rate

Avg Daily Rate

Return Metrics

-751.03% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-751.03%

Payback Period Days

0