1a Mindaugo g. Vilnius, Vilniaus apskritis, 03107
1 bed • 1 bath • 3 guests
Airbnb Investor Score
-$6,050
Annual Profit
-0.7%
Cap Rate
-23.1%
Cash on Cash
$15,895
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $59/night at 72% occupancy ($15,515.56). Airbtics projects $64/night at 68% occupancy ($15,895).
Top 56% 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.
$16,520
Avg annual revenue
68%
Avg occupancy rate
$64
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$15k
$25k
$35k
Sign up to see the data on 40 all comparables
-$6,050
Profit
Revenue
$15,895
Operating Expenses
$16,613
Operating Income
-$717
Mortgage & Taxes
$5,333
Profit (Cash Flow)
-$6,050
$26,188
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$3,188
Closing Costs
$3,000
Total
$26,188
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-23.1%
Cap Rate
-0.71%