$84,371
Annual Revenue
AirDNA projects $308/night at 75% occupancy ($84,371.36).
Top 101% of comparables
Top 101% of comparables
$29,627
Profit
Revenue
$84,371
Operating Expenses
$22,368
Operating Income
$62,003
Net Effective Rent
$32,376
Profit (Cash Flow)
$29,627
$9,298
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$2,798
Total
$9,298
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
318.63%
Payback Period Days
114