$55,481
Annual Revenue
AirDNA projects $245/night at 62% occupancy ($55,480.56).
Top 101% of comparables
Top 101% of comparables
$16,528
Profit
Revenue
$55,481
Operating Expenses
$18,612
Operating Income
$36,868
Net Effective Rent
$20,340
Profit (Cash Flow)
$16,528
$10,170
Cash Investment
Renos & Furnishing
$8,375
Setup Costs
$1,795
Total
$10,170
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
162.51%
Payback Period Days
224