$33,091
Annual Revenue
BNBCalc predicts this property will get $156 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 34% of comparables
Top 54% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$34,919
Avg annual revenue
57%
Avg occupancy rate
$156
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$60k
$85k
Sign up to see the data on 15 all comparables
-$38,856
Profit
Revenue
$33,091
Operating Expenses
$17,982
Operating Income
$15,109
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$38,856
$192,500
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$8,500
Closing Costs
$24,000
Total
$192,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.18%
Cap Rate
1.88%