$33,749
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $227/night at 42% occupancy ($34,822.36). Airbtics projects $165/night at 56% occupancy ($33,748).
Top 51% of comparables
Top 33% 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.
$35,916
Avg annual revenue
56%
Avg occupancy rate
$165
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
-$6,639
Profit
Revenue
$33,749
Operating Expenses
$16,387
Operating Income
$17,361
Net Effective Rent
$24,000
Profit (Cash Flow)
-$6,639
$100
Cash Investment
Renos & Furnishing
$0
Setup Costs
$100
Total
$100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-6,638.76%
Payback Period Days
0