$33,749
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $130/night at 74% occupancy ($35,136.47). Airbtics projects $132/night at 70% occupancy ($33,748).
Top 41% 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.
$34,854
Avg annual revenue
70%
Avg occupancy rate
$132
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$50k
$65k
Sign up to see the data on 40 all comparables
-$4,239
Profit
Revenue
$33,749
Operating Expenses
$16,387
Operating Income
$17,361
Net Effective Rent
$21,600
Profit (Cash Flow)
-$4,239
$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
-49.28%
Payback Period Days
0