$32,609
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $87/night at 20% occupancy ($6,355.24). Airbtics projects $82/night at 83% occupancy ($24,858).
Top 26% of comparables
Top 26% of comparables
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$26,048
Avg annual revenue
83%
Avg occupancy rate
$82
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$35k
$50k
Sign up to see the data on 40 all comparables
-$3,490
Profit
Revenue
$32,609
Operating Expenses
$16,239
Operating Income
$16,370
Net Effective Rent
$19,860
Profit (Cash Flow)
-$3,490
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-52.88%
Payback Period Days
0