Knyaz Alexander Dondukov Blvd Sofia, Sofia City Province
2 bed • 1 bath • 5 guests
Airbnb Investor Score
-$32
Annual Profit
5.3%
Cap Rate
-0.0%
Cash on Cash
$29,913
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $74/night at 63% occupancy.Projected nightly rate is $88/night at 70% occupancy.
Top 26% of comparables
Top 26% 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.
$22,729
Avg annual revenue
70%
Avg occupancy rate
$88
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$35k
$50k
Sign up to see the data on 40 all comparables
-$33
Profit
Revenue
$29,913
Operating Expenses
$13,946
Operating Income
$15,967
Mortgage & Taxes
$16,000
Profit (Cash Flow)
-$33
$73,688
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$4,688
Closing Costs
$9,000
Total
$73,688
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.04%
Cap Rate
5.32%