$63,914
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 46% occupancy.Projected nightly rate is $307/night at 57% occupancy.
Top 46% of comparables
Top 46% 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.
$64,216
Avg annual revenue
57%
Avg occupancy rate
$307
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$120k
Sign up to see the data on 40 all comparables
$19,245
Profit
Revenue
$63,914
Operating Expenses
$20,309
Operating Income
$43,605
Net Effective Rent
$24,360
Profit (Cash Flow)
$19,245
$12,600
Cash Investment
Renos & Furnishing
$12,500
Setup Costs
$100
Total
$12,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
152.73%
Payback Period Days
239