$31,754
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $141/night at 63% occupancy ($32,444.62). Airbtics projects $126/night at 69% occupancy ($31,754).
Top 56% 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.
$33,222
Avg annual revenue
69%
Avg occupancy rate
$126
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$5,974
Profit
Revenue
$31,754
Operating Expenses
$16,128
Operating Income
$15,626
Net Effective Rent
$21,600
Profit (Cash Flow)
-$5,974
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-137.32%
Payback Period Days
0