$0
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 59% occupancy.Projected nightly rate is $161/night at 64% occupancy.
Top 98% 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.
$36,944
Avg annual revenue
65%
Avg occupancy rate
$157
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$55k
$80k
Sign up to see the data on 40 all comparables
-$39,984
Profit
Revenue
$0
Operating Expenses
$12,000
Operating Income
-$12,000
Net Effective Rent
$27,984
Profit (Cash Flow)
-$39,984
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-605.81%
Payback Period Days
0