Via L. Ademollo Livorno, Toscana, 57124
2 bed • 1 bath • 3 guests
Airbnb Investor Score
$3,950
Annual Profit
8.9%
Cap Rate
13.2%
Cash on Cash
$23,003
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $99/night at 56% occupancy ($20,249.12). Airbtics projects $94/night at 67% occupancy ($23,003).
Top 58% of comparables
Top 46% 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.
$23,446
Avg annual revenue
67%
Avg occupancy rate
$94
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$35k
$50k
Sign up to see the data on 40 all comparables
$3,950
Profit
Revenue
$23,003
Operating Expenses
$13,186
Operating Income
$9,817
Mortgage & Taxes
$5,867
Profit (Cash Flow)
$3,950
$29,988
Cash Investment
Down Payment
$22,000
Renos & Furnishing
$4,688
Closing Costs
$3,300
Total
$29,988
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.17%
Cap Rate
8.92%