$24,471
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $94/night at 61% occupancy ($20,943.09). Airbtics projects $86/night at 67% occupancy ($21,045).
Top 41% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
-$610
Profit
Revenue
$24,471
Operating Expenses
$10,681
Operating Income
$13,790
Net Effective Rent
$14,400
Profit (Cash Flow)
-$610
$1,150
Cash Investment
Renos & Furnishing
$1,050
Setup Costs
$100
Total
$1,150
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-53.03%
Payback Period Days
0