$37,416
Annual Revenue
AirDNA projects $197/night at 57% occupancy ($41,013.24).
Top 101% of comparables
Top 101% of comparables
$9,012
Profit
Revenue
$37,416
Operating Expenses
$804
Operating Income
$36,612
Net Effective Rent
$27,600
Profit (Cash Flow)
$9,012
$6,900
Cash Investment
Renos & Furnishing
$4,500
Setup Costs
$2,400
Total
$6,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
130.6%
Payback Period Days
279