$50,930
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $328/night at 45% occupancy.Projected nightly rate is $249/night at 56% occupancy.
Top 51% of comparables
Top 41% 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.
$45,257
Avg annual revenue
56%
Avg occupancy rate
$249
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$55k
$75k
Sign up to see the data on 10 all comparables
-$2,491
Profit
Revenue
$50,930
Operating Expenses
$18,621
Operating Income
$32,309
Net Effective Rent
$34,800
Profit (Cash Flow)
-$2,491
$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
-37.74%
Payback Period Days
0