$3,068
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 51% occupancy.Projected nightly rate is $86/night at 68% occupancy.
Top 94% of comparables
Top 8% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$23,138
Avg annual revenue
68%
Avg occupancy rate
$86
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$20k
$30k
$35k
Sign up to see the data on 15 all comparables
-$21,331
Profit
Revenue
$3,068
Operating Expenses
$12,399
Operating Income
-$9,331
Net Effective Rent
$12,000
Profit (Cash Flow)
-$21,331
$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
-490.36%
Payback Period Days
0