$46,284
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $218/night at 72% occupancy ($57,328.69). Airbtics projects $176/night at 72% occupancy ($46,283).
Top 51% of comparables
Top 44% 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.
$48,747
Avg annual revenue
72%
Avg occupancy rate
$176
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
-$9,101
Profit
Revenue
$46,284
Operating Expenses
$18,017
Operating Income
$28,267
Net Effective Rent
$37,368
Profit (Cash Flow)
-$9,101
$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
-143.32%
Payback Period Days
0