$44,395
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 57% occupancy.Projected nightly rate is $187/night at 65% occupancy.
Top 48% of comparables
Top 41% 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.
$44,698
Avg annual revenue
65%
Avg occupancy rate
$187
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
$8,624
Profit
Revenue
$44,395
Operating Expenses
$17,771
Operating Income
$26,624
Net Effective Rent
$18,000
Profit (Cash Flow)
$8,624
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
135.81%
Payback Period Days
268