$38,000
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 64% occupancy.Projected nightly rate is $204/night at 51% occupancy.
Top 44% 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.
$37,778
Avg annual revenue
51%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$10,728
Profit
Revenue
$38,000
Operating Expenses
$16,940
Operating Income
$21,060
Net Effective Rent
$31,788
Profit (Cash Flow)
-$10,728
$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
-101.2%
Payback Period Days
0