$122,028
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $661/night at 71% occupancy ($171,412.66). Airbtics projects $514/night at 65% occupancy ($122,028).
Top 46% of comparables
Top 33% 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.
$119,339
Avg annual revenue
65%
Avg occupancy rate
$514
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$135k
$235k
$340k
Sign up to see the data on 40 all comparables
$28,164
Profit
Revenue
$122,028
Operating Expenses
$27,864
Operating Income
$94,164
Net Effective Rent
$66,000
Profit (Cash Flow)
$28,164
$12,850
Cash Investment
Renos & Furnishing
$12,750
Setup Costs
$100
Total
$12,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
219.17%
Payback Period Days
166