Almeda Ave Naga, Bicol
2 bed β’ 3 bath β’ 6 guests
$6,903
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $36/night at 38% occupancy.Projected nightly rate is $54/night at 35% occupancy.
Top 48% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$7,321
Avg annual revenue
35%
Avg occupancy rate
$54
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$10k
$15k
$20k
Sign up to see the data on 15 all comparables
-$8,994
Profit
Revenue
$6,903
Operating Expenses
$12,897
Operating Income
-$5,994
Net Effective Rent
$3,000
Profit (Cash Flow)
-$8,994
$6,850
Cash Investment
Renos & Furnishing
$6,750
Setup Costs
$100
Total
$6,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-131.3%
Payback Period Days
0