2803 W Gem St Boise, Idaho
2 bed • 2 bath • 6 guests
$44,762
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $200
- Occupancy
- 61%
$5k
$20k
$40k
$60k
$61,014 | $30,977 | $257 | 65.1% | 2 | 6 | 9 | 2 | 1 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (28) | Profile | |
$52,419 | $36,454 | $222 | 64.8% | 2 | 4 | 23 | 2 | 1 | $139 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (232) | Profile | |
$51,974 | $31,658 | $263 | 54.1% | 2 | 8 | 42 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (27) | — | |
$51,575 | $15,130 | $224 | 63% | 2 | 3 | 40 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$51,227 | $22,100 | $198 | 70.8% | 2 | 4 | 11 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile |
Seasonality
Break-even
$2,017/mo
Avg profit / month
$1,714/mo
Best profit month
Jul $3,642
$44,762
Revenue
Revenue
$44,762
Cleaning
$5,381
Cohost commission
$11,191
Owner payout
$28,191
$0
Cash Investment
Renos & Furnishing
$0
Total
$0