$102,385
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $525/night at 57% occupancy ($109,299.26). Airbtics projects $438/night at 64% occupancy ($102,385).
Top 46% of comparables
Top 36% 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.
$103,796
Avg annual revenue
64%
Avg occupancy rate
$438
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$130k
$205k
$290k
Sign up to see the data on 40 all comparables
$6,635
Profit
Revenue
$102,385
Operating Expenses
$25,310
Operating Income
$77,075
Net Effective Rent
$70,440
Profit (Cash Flow)
$6,635
$29,100
Cash Investment
Renos & Furnishing
$29,000
Setup Costs
$100
Total
$29,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
22.8%
Payback Period Days
1601