Ain El Sokhna - Suez Road Suez Governorate
2 bed • 2 bath • 5 guests
$6,136
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $49/night at 23% occupancy ($4,116.29). Airbtics projects $95/night at 30% occupancy ($10,409).
Top 26% of comparables
Top 98% 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.
$11,250
Avg annual revenue
30%
Avg occupancy rate
$95
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$15k
$25k
$35k
Sign up to see the data on 40 all comparables
-$5,311
Profit
Revenue
$6,136
Operating Expenses
$7,847
Operating Income
-$1,711
Net Effective Rent
$3,600
Profit (Cash Flow)
-$5,311
$3,350
Cash Investment
Renos & Furnishing
$3,250
Setup Costs
$100
Total
$3,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-158.53%
Payback Period Days
0