$36,539
Annual Revenue
AirDNA projects $164/night at 61% occupancy ($36,539).
Top 101% of comparables
Top 101% of comparables
$18,709
Profit
Revenue
$36,539
Operating Expenses
$17,830
Operating Income
$18,709
Mortgage & Taxes
$0
Profit (Cash Flow)
$18,709
$12,625
Cash Investment
Down Payment
$0
Renos & Furnishing
$12,625
Closing Costs
$0
Total
$12,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
148.18%
Cap Rate
∞%