$35,765
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $153/night at 64% occupancy ($35,764.69). Airbtics projects $195/night at 68% occupancy ($48,431).
Top 66% of comparables
Top 68% 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.
$48,044
Avg annual revenue
68%
Avg occupancy rate
$195
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$4,885
Profit
Revenue
$35,765
Operating Expenses
$16,649
Operating Income
$19,115
Net Effective Rent
$24,000
Profit (Cash Flow)
-$4,885
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-76.92%
Payback Period Days
0