$53,764
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 58% occupancy.Projected nightly rate is $230/night at 64% occupancy.
Top 61% of comparables
Top 33% 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.
$53,497
Avg annual revenue
64%
Avg occupancy rate
$230
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$839
Profit
Revenue
$53,764
Operating Expenses
$18,989
Operating Income
$34,775
Net Effective Rent
$33,936
Profit (Cash Flow)
$839
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
12.7%
Payback Period Days
2874