$44,180
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 64% occupancy.Projected nightly rate is $146/night at 75% occupancy.
Top 86% of comparables
Top 13% 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.
$42,730
Avg annual revenue
75%
Avg occupancy rate
$146
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$55k
$70k
Sign up to see the data on 40 all comparables
-$8,363
Profit
Revenue
$44,180
Operating Expenses
$17,743
Operating Income
$26,437
Net Effective Rent
$34,800
Profit (Cash Flow)
-$8,363
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-77.08%
Payback Period Days
0