Merrivale Cl Kingston, St. Andrew Parish
2 bed β’ 2.5 bath β’ 4 guests
Airbnb Investor Score
$10,078
Annual Profit
9.1%
Cap Rate
23.9%
Cash on Cash
$39,417
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 37% occupancy.Projected nightly rate is $113/night at 58% occupancy.
Top 28% of comparables
Top 8% 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.
$25,019
Avg annual revenue
58%
Avg occupancy rate
$113
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$35k
$50k
Sign up to see the data on 40 all comparables
$10,079
Profit
Revenue
$39,417
Operating Expenses
$14,992
Operating Income
$24,425
Mortgage & Taxes
$14,346
Profit (Cash Flow)
$10,079
$66,840
Cash Investment
Down Payment
$53,800
Renos & Furnishing
$4,970
Closing Costs
$8,070
Total
$66,840
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
15%
Cash on Cash Return
23.92%
Cap Rate
9.08%