$33,186
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 51% occupancy.Projected nightly rate is $154/night at 59% 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.
$34,939
Avg annual revenue
59%
Avg occupancy rate
$154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$55k
$75k
Sign up to see the data on 40 all comparables
-$5,928
Profit
Revenue
$33,186
Operating Expenses
$16,314
Operating Income
$16,872
Net Effective Rent
$22,800
Profit (Cash Flow)
-$5,928
$8,725
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$100
Total
$8,725
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-67.94%
Payback Period Days
0