Jl. Pantai Berawa Bali
3 bed β’ 3 bath β’ 6 guests
$63,552
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $283/night at 65% occupancy ($67,186.63). Airbtics projects $232/night at 75% occupancy ($63,552).
Top 63% 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.
$63,571
Avg annual revenue
75%
Avg occupancy rate
$232
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
-$8,888
Profit
Revenue
$63,552
Operating Expenses
$12,440
Operating Income
$51,112
Net Effective Rent
$60,000
Profit (Cash Flow)
-$8,888
$4,475
Cash Investment
Renos & Furnishing
$4,375
Setup Costs
$100
Total
$4,475
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-198.6%
Payback Period Days
0