$42,883
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $181/night at 83% occupancy ($54,870.6). Airbtics projects $199/night at 59% occupancy ($42,883).
Top 53% of comparables
Top 41% 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.
$43,478
Avg annual revenue
59%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
$7,308
Profit
Revenue
$42,883
Operating Expenses
$17,575
Operating Income
$25,308
Net Effective Rent
$18,000
Profit (Cash Flow)
$7,308
$8,350
Cash Investment
Renos & Furnishing
$8,250
Setup Costs
$100
Total
$8,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
87.52%
Payback Period Days
417