Kilimani Rd Nairobi, Nairobi County
1 bed • 1 bath • 1 guests
Airbnb Investor Score
-$2,102
Annual Profit
0.9%
Cap Rate
-15.4%
Cash on Cash
$9,321
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $32/night at 79% occupancy.Projected nightly rate is $44/night at 58% occupancy.
Top 51% of comparables
Top 58% 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.
$9,609
Avg annual revenue
58%
Avg occupancy rate
$44
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$5k
$10k
$15k
Sign up to see the data on 40 all comparables
-$2,102
Profit
Revenue
$9,321
Operating Expenses
$8,882
Operating Income
$439
Mortgage & Taxes
$2,542
Profit (Cash Flow)
-$2,102
$13,625
Cash Investment
Down Payment
$10,000
Renos & Furnishing
$2,125
Closing Costs
$1,500
Total
$13,625
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
0%
Cash on Cash Return
-15.42%
Cap Rate
0.87%