$30,626
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $175/night at 70% occupancy.Projected nightly rate is $129/night at 65% occupancy.
Top 48% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$30,293
Avg annual revenue
65%
Avg occupancy rate
$129
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$45k
Sign up to see the data on 15 all comparables
-$9,356
Profit
Revenue
$30,626
Operating Expenses
$15,981
Operating Income
$14,644
Net Effective Rent
$24,000
Profit (Cash Flow)
-$9,356
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-215.07%
Payback Period Days
0