$85,065
Annual Revenue
BNBCalc predicts this property will get $359 per night with 90% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 68% 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.
$121,184
Avg annual revenue
90%
Avg occupancy rate
$359
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$100k
$160k
$225k
Sign up to see the data on 40 all comparables
$35,043
Profit
Revenue
$85,065
Operating Expenses
$23,058
Operating Income
$62,007
Net Effective Rent
$26,964
Profit (Cash Flow)
$35,043
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
551.85%
Payback Period Days
66