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 Yari Road, Yagna Nagar, Versova, Andheri West, Mumbai, Maharashtra, India

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$18,080

Profit (Cash Flow)

-$5,123

Cash on Cash Return

-155.8%

Annual Revenue

$18,080

AirDNA projects $94/night at 55% occupancy ($18,883). Airbtics projects $90/night at 55% occupancy ($18,079). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $90 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,164$15,438$28,214$39,676
Occupancy40%53%71%78%
Nightly Rate$69$79$108$138

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
Umi house - Sea view 2BHK apartment at Versova

No image available

$13,542
$74
50%
221$0❌❌❌Y / Y⭐️ 4.5 (137)
Luxury Mahal Majesty l Urban Escape l city view

No image available

$31,916
$121
72%
221$1❌❌✅Y / Y⭐️ 5 (25)
Cozy Woodland : Specially designed for boho lovers

No image available

$19,171
$67
78%
211$1❌❌✅Y / Y⭐️ 5 (50)
Boho Bliss~Sea View+Free Parking & Fast Wi-Fi

No image available

$30,195
$125
66%
221$0❌❌❌Y / Y⭐️ 5 (41)
Verandah Aanchal @Madh 2Bhk Villa With Plunge Pool

No image available

$15,043
$137
30%
221$0✅❌❌N / N⭐️ 5 (46)
Siddhi Homes High End Luxury Service Apartments

No image available

$21,126
$74
78%
211$0❌❌❌Y / N⭐️ 4.5 (132)
SeaSpring : sea breeze & greenery SmartTV Wifi AC

No image available

$20,584
$76
74%
221$0✅✅❌Y / Y⭐️ 5 (112)
A duplex suite, with a scenic view. Unwind !

No image available

$11,965
$80
40%
221$12✅❌✅Y / Y⭐️ 5 (53)
Beachfront, waves, luxury, books, solitude, 2 Bed

No image available

$29,344
$110
71%
222$36❌❌❌Y / Y⭐️ 5 (96)
Home Stay 1

No image available

$17,374
$101
47%
221$0❌❌❌Y / N⭐️ 5 (6)
Bom-bae

No image available

$15,399
$55
75%
221$10❌❌✅Y / Y⭐️ 4.5 (39)
Stylish 2BHK at Andheri

No image available

$15,492
$83
51%
221$0❌❌❌N / Y⭐️ 4.7 (30)
Poetry

No image available

$10,452
$84
34%
221$0❌❌❌Y / Y⭐️ 3.9 (8)
Natty house - Modern and cosy 2bhk at Yari Road

No image available

$12,649
$72
48%
221$0❌❌❌N / Y⭐️ 4.8 (25)
❤ Cool Stay: 2BHK ✔️ King Bed ✔️Bathtub ✔️Netflix

No image available

$13,834
$108
35%
221$0❌✅❌Y / Y⭐️ 4.5 (102)
2Bedeooms, 2 bathrooms, kitchen (Near Kokilaben )

No image available

$6,701
$38
47%
222$6❌❌❌N / Y⭐️ 4.5 (59)
Entire Luxury Homestay- Kokilaben Hospital Mumbai

No image available

$16,601
$72
63%
221$0❌❌❌Y / Y⭐️ 4.5 (9)
Verandah Myrah @Madh 2BH Villa With Plunge Pool

No image available

$19,343
$151
35%
221$0✅❌❌N / N⭐️ 5 (41)
Verandah Shubh @Madh 2BH Villa with Jacuzzi

No image available

$19,566
$162
33%
221$0✅❌❌N / N⭐️ 5 (67)
Live on beach

No image available

$28,673
$156
50%
2245$14❌❌❌Y / Y⭐️ 5 (6)
Rahul’s Home Sea View 2bhk Apartment

No image available

$29,112
$97
82%
2260$0❌❌✅Y / Y⭐️ 5 (31)
Bliss 77: 2BHK Apt Near Kokilaben and Lokhandwala

No image available

$18,505
$64
79%
227$0❌❌❌Y / Y⭐️ 4.5 (16)
Oceana Bliss~Seaside 2BR Suite w/ Parking+Wi-Fi

No image available

$44,799
$180
68%
221$0❌❌❌Y / Y⭐️ 0 (8)
Entire 2 BHK in Andheri West with Sea Views

No image available

$15,618
$103
41%
222$8❌❌❌Y / Y⭐️ 5 (4)
❤ Modern 2BHK Apt. 7min ➝ Kokilaben Hosp, ∞ Mall

No image available

$25,451
$114
61%
221$0❌❌❌Y / Y⭐️ 4.5 (45)
Cozy 2Bhk Lokhandwala Andheri

No image available

$7,890
$55
39%
221$1❌❌❌Y / N⭐️ 4.2 (7)
Apartment in Lokhandwala #014

No image available

$11,216
$67
45%
221$6❌❌✅Y / N⭐️ 4.5 (16)
Near Kokilaben 2 Bedrooms bathroom & kitchen

No image available

$6,467
$37
47%
212$6❌❌❌N / Y⭐️ 4.5 (38)
Greenhauz-2bhkwithPvtGarden@5minfromKokilabenHosp

No image available

$18,703
$70
73%
221$0❌❌❌Y / Y⭐️ 4.5 (39)
❤Dream 2BHK Apt. 7min➝ Ambani Hospital, ∞ Mall

No image available

$15,902
$79
55%
221$0❌❌❌Y / Y⭐️ 4.7 (45)
Bliss 87: 2BHK Apt Near Lokhandwala & Kokilaben

No image available

$20,496
$70
80%
2210$0❌❌❌Y / Y⭐️ 4 (7)
Bliss 67: 2BHK Serviced Apt Lokhandwala/Kokilaben

No image available

$17,934
$70
70%
227$0❌❌❌Y / Y⭐️ 4.5 (20)
Fairytale

No image available

$13,110
$91
39%
221$6❌❌❌Y / Y⭐️ 4.5 (11)
Bliss 71: New 2BHK Serviced Apt-Kokilaben Hospital

No image available

$17,699
$78
62%
225$0❌❌❌Y / Y⭐️ 5 (14)
Huge 2 BHK next to Kokilben Ambani Hospital

No image available

$17,831
$85
57%
221$6❌❌❌N / Y⭐️ 5 (15)
Wait n Sea

No image available

$27,405
$96
78%
2215$0❌❌❌Y / N⭐️ 5 (32)
Luxurious and Comfortable stay at Andheri West

No image available

$7,953
$53
41%
225$0❌❌❌Y / Y⭐️ 0 (1)
Service Apartment near kokilaben ambani Hospital

No image available

$7,613
$65
32%
221$0❌❌❌Y / Y⭐️ 0 (0)
Spacious & Airy 2 Bed Apt w/balcony

No image available

$30,767
$121
69%
225$12❌✅❌Y / Y⭐️ 5 (55)

Return Metrics

-155.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,122-$10,245-$15,368-$20,491-$25,613-$51,227-$153,683
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-$5,122-$10,245-$15,368-$20,491-$25,613-$51,227-$153,683

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-155.82%

Payback Period Days

0

Return on Investment

-155.82%

property-location

Yari Road Mumbai, Maharashtra, 400047

2 bed • 1.5 bath • 6 guests

$18,080

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $94/night at 55% occupancy.Projected nightly rate is $90/night at 55% occupancy.

Top 48% of comparables

Top 38% 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.

$18,261

Avg annual revenue

55%

Avg occupancy rate

$90

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

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

-$5,123

Profit

Revenue

$18,080

Operating Expenses

$8,802

Operating Income

$9,277

Net Effective Rent

$14,400

Profit (Cash Flow)

-$5,123

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-155.82%

Payback Period Days

0