$42,843
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $176/night at 71% occupancy ($45,640.89). Airbtics projects $170/night at 69% occupancy ($42,843).
Top 61% of comparables
Top 46% 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.
$43,445
Avg annual revenue
69%
Avg occupancy rate
$170
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
$5,174
Profit
Revenue
$42,843
Operating Expenses
$17,570
Operating Income
$25,274
Net Effective Rent
$20,100
Profit (Cash Flow)
$5,174
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
81.47%
Payback Period Days
448