$134,746
Annual Revenue
This property is projected to be in the top 72% revenue percentile compared to similar properties nearby.
Projected nightly rate is $263/night at 65% occupancy.Projected nightly rate is $299/night at 72% occupancy.
Top 11% of comparables
Top 13% 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.
$81,125
Avg annual revenue
72%
Avg occupancy rate
$299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$90k
$145k
$200k
Sign up to see the data on 40 all comparables
$51,229
Profit
Revenue
$134,746
Operating Expenses
$29,517
Operating Income
$105,229
Net Effective Rent
$54,000
Profit (Cash Flow)
$51,229
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
776.19%
Payback Period Days
47