$30,797
Annual Revenue
BNBCalc predicts this property will get $138 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 58% 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.
$36,592
Avg annual revenue
72%
Avg occupancy rate
$138
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
-$1,898
Profit
Revenue
$30,797
Operating Expenses
$16,004
Operating Income
$14,794
Net Effective Rent
$16,692
Profit (Cash Flow)
-$1,898
$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
-43.63%
Payback Period Days
0