$51,901
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 60% occupancy.Projected nightly rate is $174/night at 57% 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.
$38,374
Avg annual revenue
57%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$11,530
Profit
Revenue
$51,901
Operating Expenses
$18,747
Operating Income
$33,154
Net Effective Rent
$21,624
Profit (Cash Flow)
$11,530
$8,350
Cash Investment
Renos & Furnishing
$8,250
Setup Costs
$100
Total
$8,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
138.08%
Payback Period Days
264