$30,768
Annual Revenue
AirDNA projects $162/night at 52% occupancy ($30,768.15).
Top 101% of comparables
Top 101% of comparables
-$7,972
Profit
Revenue
$30,768
Operating Expenses
$15,400
Operating Income
$15,368
Net Effective Rent
$23,340
Profit (Cash Flow)
-$7,972
$8,545
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$2,045
Total
$8,545
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-93.29%
Payback Period Days
0