$66,621
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 59% occupancy.Projected nightly rate is $285/night at 64% occupancy.
Top 58% of comparables
Top 36% 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.
$70,010
Avg annual revenue
64%
Avg occupancy rate
$285
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$135k
$190k
Sign up to see the data on 40 all comparables
$14,516
Profit
Revenue
$66,621
Operating Expenses
$10,105
Operating Income
$56,516
Net Effective Rent
$42,000
Profit (Cash Flow)
$14,516
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
136.94%
Payback Period Days
266