$67,187
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $330/night at 50% occupancy.Projected nightly rate is $283/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.
$73,969
Avg annual revenue
65%
Avg occupancy rate
$283
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$175k
Sign up to see the data on 15 all comparables
-$39,852
Profit
Revenue
$67,187
Operating Expenses
$20,734
Operating Income
$46,452
Net Effective Rent
$86,304
Profit (Cash Flow)
-$39,852
$13,350
Cash Investment
Renos & Furnishing
$13,250
Setup Costs
$100
Total
$13,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-298.51%
Payback Period Days
0