$30,461
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $175/night at 53% occupancy ($33,876.38). Airbtics projects $139/night at 60% occupancy ($30,461).
Top 51% 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.
$28,129
Avg annual revenue
60%
Avg occupancy rate
$139
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
-$5,923
Profit
Revenue
$30,461
Operating Expenses
$15,960
Operating Income
$14,501
Net Effective Rent
$20,424
Profit (Cash Flow)
-$5,923
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-136.15%
Payback Period Days
0