Marktplatz Vaihingen an der Enz, Baden-Württemberg, 71665
1 bed • 1 bath • 1 guests
$28,526
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $47/night at 63% occupancy ($10,814.87). Airbtics projects $90/night at 60% occupancy ($19,723).
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.
$18,572
Avg annual revenue
60%
Avg occupancy rate
$90
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$35k
$50k
Sign up to see the data on 40 all comparables
-$56,044
Profit
Revenue
$28,526
Operating Expenses
$12,570
Operating Income
$15,956
Net Effective Rent
$72,000
Profit (Cash Flow)
-$56,044
$3,288
Cash Investment
Renos & Furnishing
$3,188
Setup Costs
$100
Total
$3,288
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-1,704.5%
Payback Period Days
0