$70,467
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $515/night at 45% occupancy.Projected nightly rate is $272/night at 51% occupancy.
Top 26% of comparables
Top 26% 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.
$52,880
Avg annual revenue
51%
Avg occupancy rate
$272
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
-$2,126
Profit
Revenue
$70,467
Operating Expenses
$21,161
Operating Income
$49,306
Net Effective Rent
$51,432
Profit (Cash Flow)
-$2,126
$11,100
Cash Investment
Renos & Furnishing
$11,000
Setup Costs
$100
Total
$11,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-19.15%
Payback Period Days
0