$89,529
Annual Revenue
AirDNA projects $383/night at 64% occupancy ($89,528.6).
Top 101% of comparables
Top 101% of comparables
$18,490
Profit
Revenue
$89,529
Operating Expenses
$23,039
Operating Income
$66,490
Net Effective Rent
$48,000
Profit (Cash Flow)
$18,490
$12,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$4,100
Total
$12,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
146.74%
Payback Period Days
248