$47,233
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 67% occupancy.Projected nightly rate is $212/night at 61% occupancy.
Top 58% 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.
$47,616
Avg annual revenue
61%
Avg occupancy rate
$212
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$85k
Sign up to see the data on 40 all comparables
$10,961
Profit
Revenue
$47,233
Operating Expenses
$18,140
Operating Income
$29,093
Net Effective Rent
$18,132
Profit (Cash Flow)
$10,961
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
103.4%
Payback Period Days
353