$78,345
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $286/night at 66% occupancy ($68,943.45). Airbtics projects $289/night at 66% occupancy ($69,666).
Top 36% of comparables
Top 38% 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.
$70,006
Avg annual revenue
66%
Avg occupancy rate
$289
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$175k
Sign up to see the data on 40 all comparables
$23,520
Profit
Revenue
$78,345
Operating Expenses
$16,425
Operating Income
$61,920
Net Effective Rent
$38,400
Profit (Cash Flow)
$23,520
$13,100
Cash Investment
Renos & Furnishing
$13,000
Setup Costs
$100
Total
$13,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
179.54%
Payback Period Days
203