$89,383
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 64% occupancy.Projected nightly rate is $210/night at 67% occupancy.
Top 26% of comparables
Top 26% 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.
$48,090
Avg annual revenue
67%
Avg occupancy rate
$210
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$29,763
Profit
Revenue
$89,383
Operating Expenses
$23,620
Operating Income
$65,763
Net Effective Rent
$36,000
Profit (Cash Flow)
$29,763
$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
684.2%
Payback Period Days
53