$61,361
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $248/night at 53% occupancy ($48,007.67). Airbtics projects $240/night at 70% occupancy ($61,360).
Top 63% of comparables
Top 36% 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.
$62,596
Avg annual revenue
70%
Avg occupancy rate
$240
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$175k
Sign up to see the data on 40 all comparables
$7,172
Profit
Revenue
$61,361
Operating Expenses
$19,977
Operating Income
$41,384
Net Effective Rent
$34,212
Profit (Cash Flow)
$7,172
$8,725
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$100
Total
$8,725
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
82.2%
Payback Period Days
444