3 Kalavägen Gävleborgs län, 827 50
4 bed • 2 bath • 10 guests
Airbnb Investor Score
$12,649
Annual Profit
7.9%
Cap Rate
19.0%
Cash on Cash
$43,004
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 36% occupancy.Projected nightly rate is $203/night at 58% occupancy.
Top 42% of comparables
Top 49% of comparables
Seasonality
Sign up to view the full seasonality chart
27
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$42,863
Avg annual revenue
58%
Avg occupancy rate
$203
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 27 all comparables
$20,763
Profit
Revenue
$43,004
Operating Expenses
$19,270
Operating Income
$23,733
Mortgage & Taxes
$2,970
Profit (Cash Flow)
$20,763
$100,500
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$10,500
Total
$100,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.96%
Cap Rate
7.91%