Divrei Khayim St Jerusalem, Jerusalem District
5 bed • 2.5 bath • 12 guests
Airbnb Investor Score
$88,798
Annual Profit
6.5%
Cap Rate
5.3%
Cash on Cash
$135,999
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $652/night at 41% occupancy ($97,637.02). Airbtics projects $677/night at 55% occupancy ($135,998).
Top 44% 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.
$131,688
Avg annual revenue
55%
Avg occupancy rate
$677
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$125k
$215k
$315k
Sign up to see the data on 40 all comparables
$88,799
Profit
Revenue
$135,999
Operating Expenses
$31,360
Operating Income
$104,639
Mortgage & Taxes
$15,840
Profit (Cash Flow)
$88,799
$1,612,625
Cash Investment
Down Payment
$1,600,000
Renos & Furnishing
$12,625
Total
$1,612,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.34%
Cap Rate
6.53%