$86,957
Annual Revenue
BNBCalc predicts this property will get $372 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 33% 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.
$84,458
Avg annual revenue
64%
Avg occupancy rate
$372
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$135k
$190k
Sign up to see the data on 40 all comparables
$15,665
Profit
Revenue
$86,957
Operating Expenses
$23,304
Operating Income
$63,653
Net Effective Rent
$47,988
Profit (Cash Flow)
$15,665
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
182.14%
Payback Period Days
200