$39,764
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 51% occupancy.Projected nightly rate is $191/night at 57% occupancy.
Top 51% 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.
$40,808
Avg annual revenue
57%
Avg occupancy rate
$191
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
-$13,405
Profit
Revenue
$39,764
Operating Expenses
$17,169
Operating Income
$22,595
Net Effective Rent
$36,000
Profit (Cash Flow)
-$13,405
$8,850
Cash Investment
Renos & Furnishing
$8,750
Setup Costs
$100
Total
$8,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-151.47%
Payback Period Days
0