Airbnb Investor Score
-$6,874
Annual Profit
2.9%
Cap Rate
-15.1%
Cash on Cash
$21,779
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $96/night at 70% occupancy.Projected nightly rate is $89/night at 67% occupancy.
Top 56% of comparables
Top 44% 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.
$22,975
Avg annual revenue
67%
Avg occupancy rate
$89
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$30k
$40k
Sign up to see the data on 40 all comparables
-$6,874
Profit
Revenue
$21,779
Operating Expenses
$16,511
Operating Income
$5,268
Mortgage & Taxes
$12,142
Profit (Cash Flow)
-$6,874
$45,650
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$4,250
Closing Costs
$5,400
Total
$45,650
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.05%
Cap Rate
2.92%