$62,281
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 75% occupancy.Projected nightly rate is $185/night at 70% occupancy.
Top 26% of comparables
Top 26% 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.
$50,773
Avg annual revenue
70%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$6,377
Profit
Revenue
$62,281
Operating Expenses
$20,097
Operating Income
$42,185
Net Effective Rent
$35,808
Profit (Cash Flow)
$6,377
$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
74.14%
Payback Period Days
492