$29,687
Annual Revenue
AirDNA projects $127/night at 64% occupancy ($29,687.03).
Top 101% of comparables
Top 101% of comparables
$1,228
Profit
Revenue
$29,687
Operating Expenses
$15,259
Operating Income
$14,428
Net Effective Rent
$13,200
Profit (Cash Flow)
$1,228
$5,450
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,200
Total
$5,450
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
22.52%
Payback Period Days
1621