BNBCalc Short Term Rental Rental Arbitrage Analysis Jaipur Ring Rd, Bhankrota, RJ,

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$7,743

Profit (Cash Flow)

-$5,032

Cash on Cash Return

-150.2%

Annual Revenue

$7,743

Airbtics projects $53/night at 40% occupancy ($7,743). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 40% occupancy rate, $53 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,917	$5,283	$11,610	$30,183
Occupancy	30%	37%	46%	63%
Nightly Rate	$26	$38	$68	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Villa Farm	$17,469	$129	37%	2	4	1	$0	✅	❌	✅	N / Y	⭐️ 4.3 (4)
Bhumika Farms	$10,153	$73	38%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 0 (4)
(Sky View) 21st Floor Newly 2 Bhk Condo	$6,734	$40	46%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (59)
Lush Homes Ashiana Umang	$6,060	$27	61%	2	3	1	$1	❌	❌	❌	N / N	⭐️ 0 (4)
Stay'N'Joy-2 (Two-BHK Luxury Apartment)-1st Floor	$6,269	$27	63%	2	3	2	$2	❌	❌	❌	Y / Y	⭐️ 5 (49)
The Platinum penthouse (2BHK Suites)	$3,623	$22	45%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (88)
★Metro Art House★ ( Netflix + Fast Wi Fi )	$5,980	$43	38%	2	3	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (108)
Independent House - OpenTerrace,Wi-Fi,KidsFriendly	$4,992	$44	31%	2	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (49)
Private 2BHK Apartment w/ Balcony, Shyam Nagar	$5,742	$50	30%	2	3	1	$11	❌	❌	✅	N / Y	⭐️ 5 (85)
The Yellow Door- Big 2500ft² 2BHK Modern & Central	$5,446	$31	48%	2	3	1	$0	❌	❌	❌	N / N	⭐️ 5 (76)
Winter Garden	$7,847	$32	67%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (322)
Pakhi's Homestay - Beautiful & Luxury Apartment	$4,084	$36	31%	2	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (16)
Staeg Jaipur 2bhk fully furnished	$3,217	$26	32%	2	1	1	$5	❌	❌	✅	N / N	⭐️ 5 (1)
17th FLOOR/LuxuryCondo/Jaipur City View/Alexa/OTT	$9,128	$68	36%	2	2	1	$6	❌	❌	❌	Y / Y	⭐️ 5 (133)
Appartement "Bonjour Jaipur"	$6,566	$26	69%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (96)
Mansarovar Patrakar farm house party place	$7,796	$71	30%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 4.9 (13)
StayVista at La Villa Farm w/ Pool, Lawn, Bonfire	$18,318	$143	35%	2	2	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Omaxe City Ajmer Road	$7,649	$22	95%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Khamma Ghani - A second Home	$3,538	$23	40%	2	2	1	$12	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
"Evara : Entire 2 Bedroom Villa"	$5,270	$30	48%	2	2	1	$0	❌	❌	✅	N / N	⭐️ 4.7 (20)
Harbinger Lounge, Floating Terraces (family space)	$4,845	$18	71%	2	2	2	$6	❌	❌	❌	Y / N	⭐️ 4.9 (86)
Lovely 2 bedroom homestay \| Saur homestay: Kunj	$9,604	$64	41%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Anilsha paradise	$3,715	$29	35%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (13)
3 Bedroom : Metro View Apartment	$5,475	$44	34%	2	5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Home in Jaipur for whole family	$8,429	$47	49%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Elysium	$7,865	$47	45%	2	3	1	$6	❌	❌	✅	N / Y	⭐️ 0 (10)
Sethi Outhouse, Vaishali estate	$18,226	$166	30%	2	5	1	$0	✅	❌	✅	N / N	⭐️ 4 (4)
Big 2BHK Flat in Mansarovar Extension Jaipur	$3,761	$24	42%	2	2	1	$3	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Fully seperate 2 BHK, Peaceful, spacious apprtmnt	$2,582	$19	36%	2	2	1	$3	❌	❌	❌	N / Y	⭐️ 4.5 (21)
Daffodils- 2 BHK Eclectic stay.	$4,719	$22	56%	2	2	1	$5	❌	❌	❌	N / Y	⭐️ 5 (27)
Acorn Villa	$7,730	$48	44%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (57)
Cozy Contemporary 2BHK Pvt Home	$3,928	$29	37%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)

Return Metrics

-150.21% 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)	-$5,032	-$10,064	-$15,096	-$20,129	-$25,161	-$50,322	-$150,968
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	-$5,032	-$10,064	-$15,096	-$20,129	-$25,161	-$50,322	-$150,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-150.21%

Payback Period Days

Return on Investment

-150.21%

Jaipur Ring Rd Bhankrota, Rajasthan

2 bed • 2 bath • 6 guests

Monthly Rent

$7,743

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $53/night at 40% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$6,951

Avg annual revenue

40%

Avg occupancy rate

$53

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

$15k

$20k

-$5,032

Profit

Revenue

$7,743

Operating Expenses

$7,975

Operating Income

-$232

Net Effective Rent

$4,800

Profit (Cash Flow)

-$5,032

$3,350

Cash Investment

Renos & Furnishing

$3,250

Setup Costs

$100

Total

$3,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-150.21%

Payback Period Days