$39,063
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $155/night at 69% occupancy ($39,062.84). Airbtics projects $128/night at 74% occupancy ($34,595).
Top 81% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
-$5,771
Profit
Revenue
$39,063
Operating Expenses
$16,478
Operating Income
$22,585
Net Effective Rent
$28,356
Profit (Cash Flow)
-$5,771
$NaN
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$NaN
Total
$NaN
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
NaN%
Payback Period Days
NaN