$60,747
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $231/night at 61% occupancy ($51,466.53). Airbtics projects $214/night at 55% occupancy ($42,989).
Top 26% 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.
$45,444
Avg annual revenue
55%
Avg occupancy rate
$214
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$90k
$135k
Sign up to see the data on 40 all comparables
$12,638
Profit
Revenue
$60,747
Operating Expenses
$19,897
Operating Income
$40,850
Net Effective Rent
$28,212
Profit (Cash Flow)
$12,638
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
146.95%
Payback Period Days
248