$62,734
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 61% occupancy.Projected nightly rate is $200/night at 63% occupancy.
Top 26% of comparables
Top 28% 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.
$46,382
Avg annual revenue
63%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$579
Profit
Revenue
$62,734
Operating Expenses
$20,155
Operating Income
$42,579
Net Effective Rent
$42,000
Profit (Cash Flow)
$579
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
6.73%
Payback Period Days
5426