$66,840
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $189/night at 59% occupancy ($40,728.35). Airbtics projects $212/night at 66% occupancy ($51,104).
Top 26% of comparables
Top 28% 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.
$52,945
Avg annual revenue
66%
Avg occupancy rate
$212
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
$7,750
Profit
Revenue
$66,840
Operating Expenses
$20,689
Operating Income
$46,150
Net Effective Rent
$38,400
Profit (Cash Flow)
$7,750
$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
90.12%
Payback Period Days
405