Harajuku St Shibuya City, Tokyo, 150-0001
2 bed • 1 bath • 6 guests
$83,011
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 84% occupancy.Projected nightly rate is $243/night at 91% occupancy.
Top 83% 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.
$82,997
Avg annual revenue
91%
Avg occupancy rate
$243
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
$31,557
Profit
Revenue
$83,011
Operating Expenses
$24,471
Operating Income
$58,540
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$31,557
$98,250
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$6,250
Closing Costs
$12,000
Total
$98,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.11%
Cap Rate
14.63%