$32,258
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $121/night at 75% occupancy.Projected nightly rate is $128/night at 69% occupancy.
Top 63% of comparables
Top 41% 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.
$34,618
Avg annual revenue
69%
Avg occupancy rate
$128
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$14,751
Profit
Revenue
$32,258
Operating Expenses
$16,194
Operating Income
$16,065
Net Effective Rent
$30,816
Profit (Cash Flow)
-$14,751
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-232.3%
Payback Period Days
0