BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Golden Palm Society Road, Chhaprauli Bangar, Sector 168, Noida, Uttar Pradesh, India

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$7,568

Profit (Cash Flow)

-$3,994

Cash on Cash Return

-179.5%

Annual Revenue

$7,568

AirDNA projects $21/night at 41% occupancy ($3,144). Airbtics projects $27/night at 35% occupancy ($3,451). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $28 rate per night.

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

Percentiles25%50%75%90%
Revenue$2,074$3,441$4,788$7,676
Occupancy23%32%40%59%
Nightly Rate$24$28$31$33

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Ivoryy | City Line Highway View

No image available

$3,711
$26
39%
111$0❌❌✅N / N⭐️ 5 (45)
Richa's Home 2 ★★★★★ near India Expo Mart

No image available

$4,986
$33
41%
111$2❌❌❌N / Y⭐️ 4.7 (6)
Cozy Studio in Noida

No image available

$3,209
$22
36%
111$10❌❌❌N / N⭐️ 5 (40)
Sojourn Stays- High on Height Comphy Condo.

No image available

$3,585
$28
32%
11.51$9❌❌❌N / Y⭐️ 5 (118)
The Advents 1 BHK. By Richa's Home

No image available

$4,978
$34
40%
111$0❌❌❌N / Y⭐️ 4.5 (17)
Amore’ : A Parisian Dream. 29th floor 1BHK

No image available

$4,441
$30
32%
111$24❌❌❌N / N⭐️ 4.5 (29)
Boho | Instaa Homes

No image available

$3,074
$28
30%
111$0✅❌❌N / N⭐️ 4.5 (76)
INDEPENDENT EUROPEAN STYLE FULLY FURNISHED STUDIO

No image available

$5,244
$20
50%
11.51$50✅❌❌Y / Y⭐️ 5 (121)
Emerald | GrehStay

No image available

$4,729
$34
38%
111$0✅❌✅Y / Y⭐️ 5 (14)
Lavish studio in Noida

No image available

$2,939
$22
33%
111$10❌❌❌N / N⭐️ 4.5 (14)
Aloft.inn Service apartment by mulberry homestay🏡

No image available

$6,281
$33
52%
11.51$0❌❌✅N / Y⭐️ 5 (52)
Richa's Home 3 ★★★★★ near India Expo Mart

No image available

$4,872
$33
40%
111$2❌❌❌N / Y⭐️ 4 (3)
The Woods By Richa's Home

No image available

$6,324
$36
48%
111$0❌❌❌N / Y⭐️ 4.5 (118)
Santorini | Instaa Homes

No image available

$3,821
$29
36%
111$0❌❌❌N / N⭐️ 4.5 (31)
Private Luxury Stay with Stunning View

No image available

$5,163
$23
59%
111$5❌❌✅N / N⭐️ 4.5 (60)
The Charisma By RICHA's HOME

No image available

$6,921
$31
61%
111$0❌❌❌N / Y⭐️ 4.5 (22)
The Balboa. By RICHA's HOME

No image available

$3,074
$24
35%
111$0❌❌❌N / Y⭐️ 4.5 (8)
The Copyright. By RICHA's HOME

No image available

$3,404
$31
30%
111$0❌❌❌N / Y⭐️ 4.5 (11)
Apartment(08) by Serenity Homes in Noida

No image available

$4,689
$21
61%
111$0❌❌❌N / N⭐️ 5 (50)
Apartment (11) by Serenity Homes in Noida

No image available

$4,920
$21
64%
111$0❌❌❌N / N⭐️ 5 (40)
The Serenity Suite By BonVoyage

No image available

$5,061
$24
57%
111$2❌❌✅N / Y⭐️ 0 (8)
The Hashtag. By RICHA's HOME

No image available

$3,517
$31
31%
111$0❌❌❌N / Y⭐️ 4.5 (69)
The Humble Abode By BonVoyage

No image available

$8,208
$30
74%
111$2❌❌✅N / Y⭐️ 0 (10)
Cloudberry service apartment by mulberry homestays

No image available

$4,469
$33
37%
11.51$0❌❌✅N / Y⭐️ 5 (8)

Return Metrics

-179.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,993-$7,987-$11,980-$15,974-$19,967-$39,935-$119,807
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-$3,993-$7,987-$11,980-$15,974-$19,967-$39,935-$119,807

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-179.48%

Payback Period Days

0

Return on Investment

-179.48%

property-location

Golden Palm Society Road Noida, Uttar Pradesh, 201305

1 bed • 1 bath • 2 guests

$7,568

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $21/night at 41% occupancy ($3,144.75). Airbtics projects $27/night at 35% occupancy ($3,451).

Top 1% of comparables

Top 63% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$3,693

Avg annual revenue

35%

Avg occupancy rate

$27

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

$5k

$10k

Sign up to see the data on 40 all comparables

-$3,994

Profit

Revenue

$7,568

Operating Expenses

$7,961

Operating Income

-$394

Net Effective Rent

$3,600

Profit (Cash Flow)

-$3,994

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-179.48%

Payback Period Days

0