$30,198
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $109/night at 66% occupancy ($26,275.65). Airbtics projects $106/night at 60% occupancy ($23,229).
Top 13% of comparables
Top 46% 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.
$25,664
Avg annual revenue
60%
Avg occupancy rate
$106
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$35k
$50k
Sign up to see the data on 40 all comparables
-$4,867
Profit
Revenue
$30,198
Operating Expenses
$15,926
Operating Income
$14,273
Net Effective Rent
$19,140
Profit (Cash Flow)
-$4,867
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-73.74%
Payback Period Days
0