$64,889
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 72% occupancy.Projected nightly rate is $282/night at 63% occupancy.
Top 51% of comparables
Top 38% 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.
$63,646
Avg annual revenue
63%
Avg occupancy rate
$282
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$100k
$150k
Sign up to see the data on 40 all comparables
$44,454
Profit
Revenue
$64,889
Operating Expenses
$20,436
Operating Income
$44,454
Net Effective Rent
$0
Profit (Cash Flow)
$44,454
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
419.37%
Payback Period Days
87