$28,730
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 45% occupancy.Projected nightly rate is $171/night at 46% occupancy.
Top 46% 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.
$26,745
Avg annual revenue
46%
Avg occupancy rate
$171
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$30k
$45k
Sign up to see the data on 40 all comparables
-$23,929
Profit
Revenue
$28,730
Operating Expenses
$15,735
Operating Income
$12,995
Net Effective Rent
$36,924
Profit (Cash Flow)
-$23,929
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-550.08%
Payback Period Days
0