$45,298
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $153/night at 65% occupancy ($36,323.51). Airbtics projects $142/night at 67% occupancy ($34,749).
Top 28% of comparables
Top 26% 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.
$36,401
Avg annual revenue
67%
Avg occupancy rate
$142
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$2,209
Profit
Revenue
$45,298
Operating Expenses
$17,889
Operating Income
$27,409
Net Effective Rent
$25,200
Profit (Cash Flow)
$2,209
$6,850
Cash Investment
Renos & Furnishing
$6,750
Setup Costs
$100
Total
$6,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
32.24%
Payback Period Days
1132