$71,697
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $351/night at 65% occupancy.Projected nightly rate is $302/night at 65% occupancy.
Top 56% of comparables
Top 28% 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.
$67,272
Avg annual revenue
65%
Avg occupancy rate
$302
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$65k
$95k
$130k
Sign up to see the data on 40 all comparables
$5,269
Profit
Revenue
$71,697
Operating Expenses
$21,321
Operating Income
$50,377
Net Effective Rent
$45,108
Profit (Cash Flow)
$5,269
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
48.55%
Payback Period Days
752