Renfrew Cl Gwersyllt, Wales, LL11 4EJ
2 bed • 2 bath • 4 guests
£23,389
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £111/night at 56% occupancy.Projected nightly rate is £116/night at 64% occupancy.
Top 56% of comparables
Top 51% 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.
£26,182
Avg annual revenue
64%
Avg occupancy rate
£116
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
£10k
£25k
£45k
£65k
Sign up to see the data on 40 all comparables
£468
Profit
Revenue
£23,389
Operating Expenses
£12,721
Operating Income
£10,668
Net Effective Rent
£10,200
Profit (Cash Flow)
£468
£5,324
Cash Investment
Renos & Furnishing
£5,244
Setup Costs
£81
Total
£5,324
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
8.78%
Payback Period Days
4157