$54,633
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $366/night at 61% occupancy ($81,544.37). Airbtics projects $277/night at 54% occupancy ($54,633).
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
-$6,409
Profit
Revenue
$54,633
Operating Expenses
$19,102
Operating Income
$35,531
Net Effective Rent
$41,940
Profit (Cash Flow)
-$6,409
$12,220
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$3,595
Total
$12,220
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-52.44%
Payback Period Days
0