$36,210
Annual Revenue
BNBCalc predicts this property will get $103 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 6% 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.
$25,773
Avg annual revenue
67%
Avg occupancy rate
$103
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
-$3,297
Profit
Revenue
$36,210
Operating Expenses
$16,707
Operating Income
$19,503
Net Effective Rent
$22,800
Profit (Cash Flow)
-$3,297
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-75.8%
Payback Period Days
0