Gouraud Bayrut, Beirut Governorate
3 bed โข 2.5 bath โข 6 guests
Airbnb Investor Score
-$3,130
Annual Profit
3.4%
Cap Rate
-7.2%
Cash on Cash
$18,043
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 47% occupancy.Projected nightly rate is $141/night at 47% occupancy.
Top 26% of comparables
Top 63% 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.
$25,873
Avg annual revenue
47%
Avg occupancy rate
$141
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
-$3,131
Profit
Revenue
$18,043
Operating Expenses
$12,641
Operating Income
$5,402
Mortgage & Taxes
$8,533
Profit (Cash Flow)
-$3,131
$43,270
Cash Investment
Down Payment
$32,000
Renos & Furnishing
$6,470
Closing Costs
$4,800
Total
$43,270
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.23%
Cap Rate
3.37%