$30,242
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $251/night at 48% occupancy ($44,004.59). Airbtics projects $138/night at 60% occupancy ($30,242).
Top 53% 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.
$31,512
Avg annual revenue
60%
Avg occupancy rate
$138
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$65k
Sign up to see the data on 40 all comparables
-$7,289
Profit
Revenue
$30,242
Operating Expenses
$15,931
Operating Income
$14,311
Net Effective Rent
$21,600
Profit (Cash Flow)
-$7,289
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-110.44%
Payback Period Days
0