$126,075
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $523/night at 65% occupancy ($124,164.69). Airbtics projects $523/night at 66% occupancy ($126,074).
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$127,850
Avg annual revenue
66%
Avg occupancy rate
$523
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$105k
$130k
$155k
Sign up to see the data on 10 all comparables
$37,685
Profit
Revenue
$126,075
Operating Expenses
$28,390
Operating Income
$97,685
Net Effective Rent
$60,000
Profit (Cash Flow)
$37,685
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
347.32%
Payback Period Days
105