$41,733
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 59% occupancy ($44,822.74). Airbtics projects $197/night at 58% occupancy ($41,732).
Top 51% 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.
$44,171
Avg annual revenue
58%
Avg occupancy rate
$197
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
$5,948
Profit
Revenue
$41,733
Operating Expenses
$17,425
Operating Income
$24,308
Net Effective Rent
$18,360
Profit (Cash Flow)
$5,948
$8,350
Cash Investment
Renos & Furnishing
$8,250
Setup Costs
$100
Total
$8,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
71.22%
Payback Period Days
512