$47,036
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 47% occupancy.Projected nightly rate is $313/night at 58% occupancy.
Top 66% of comparables
Top 36% 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.
$62,789
Avg annual revenue
58%
Avg occupancy rate
$313
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
$121
Profit
Revenue
$47,036
Operating Expenses
$18,115
Operating Income
$28,921
Net Effective Rent
$28,800
Profit (Cash Flow)
$121
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
1.41%
Payback Period Days
25868