$28,014
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $170/night at 48% occupancy ($29,803.91). Airbtics projects $118/night at 65% occupancy ($28,014).
Top 46% 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.
$31,496
Avg annual revenue
65%
Avg occupancy rate
$118
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
-$8,628
Profit
Revenue
$28,014
Operating Expenses
$15,642
Operating Income
$12,372
Net Effective Rent
$21,000
Profit (Cash Flow)
-$8,628
$6,475
Cash Investment
Renos & Furnishing
$6,375
Setup Costs
$100
Total
$6,475
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-133.24%
Payback Period Days
0