$40,257
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $137/night at 61% occupancy ($30,523.44). Airbtics projects $167/night at 66% occupancy ($40,257).
Top 41% of comparables
Top 41% 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.
$41,312
Avg annual revenue
66%
Avg occupancy rate
$167
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$5,624
Profit
Revenue
$40,257
Operating Expenses
$17,233
Operating Income
$23,024
Net Effective Rent
$17,400
Profit (Cash Flow)
$5,624
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
88.56%
Payback Period Days
412