$40,049
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $108/night at 61% occupancy.Projected nightly rate is $111/night at 66% 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.
$28,082
Avg annual revenue
66%
Avg occupancy rate
$111
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$22,243
Profit
Revenue
$40,049
Operating Expenses
$6,826
Operating Income
$33,223
Net Effective Rent
$10,980
Profit (Cash Flow)
$22,243
$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
511.32%
Payback Period Days
71