$58,676
Annual Revenue
BNBCalc predicts this property will get $189 per night with 85% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 44% 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.
$60,435
Avg annual revenue
85%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$105k
Sign up to see the data on 40 all comparables
-$8,951
Profit
Revenue
$58,676
Operating Expenses
$19,628
Operating Income
$39,049
Net Effective Rent
$48,000
Profit (Cash Flow)
-$8,951
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-135.62%
Payback Period Days
0