Avenue Princesse Lalla Amina Essaouira, Marrakech-Safi
2 bed • 1 bath • 4 guests
Airbnb Investor Score
$1,389
Annual Profit
7.9%
Cap Rate
9.5%
Cash on Cash
$13,116
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $60/night at 60% occupancy.Projected nightly rate is $63/night at 57% occupancy.
Top 46% of comparables
Top 44% 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.
$13,350
Avg annual revenue
57%
Avg occupancy rate
$63
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$10k
$20k
$30k
Sign up to see the data on 40 all comparables
$1,389
Profit
Revenue
$13,116
Operating Expenses
$9,185
Operating Income
$3,931
Mortgage & Taxes
$2,542
Profit (Cash Flow)
$1,389
$14,625
Cash Investment
Down Payment
$10,000
Renos & Furnishing
$3,125
Closing Costs
$1,500
Total
$14,625
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
0%
Cash on Cash Return
9.49%
Cap Rate
7.86%