$37,465
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 71% occupancy.Projected nightly rate is $110/night at 73% occupancy.
Top 41% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$32,407
Avg annual revenue
73%
Avg occupancy rate
$110
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
-$4,005
Profit
Revenue
$37,465
Operating Expenses
$16,870
Operating Income
$20,595
Net Effective Rent
$24,600
Profit (Cash Flow)
-$4,005
$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
-92.07%
Payback Period Days
0