$103,700
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $221/night at 76% occupancy ($61,346.38). Airbtics projects $313/night at 65% occupancy ($74,308).
Top 26% of comparables
Top 26% 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.
$74,683
Avg annual revenue
65%
Avg occupancy rate
$313
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
$37,539
Profit
Revenue
$103,700
Operating Expenses
$25,481
Operating Income
$78,219
Net Effective Rent
$40,680
Profit (Cash Flow)
$37,539
$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
436.5%
Payback Period Days
83