$19,931
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $173/night at 57% occupancy ($36,016.71). Airbtics projects $107/night at 51% occupancy ($19,931).
Top 31% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$19,866
Avg annual revenue
51%
Avg occupancy rate
$107
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$15k
$25k
$30k
Sign up to see the data on 10 all comparables
-$9,060
Profit
Revenue
$19,931
Operating Expenses
$14,591
Operating Income
$5,340
Net Effective Rent
$14,400
Profit (Cash Flow)
-$9,060
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-208.26%
Payback Period Days
0