$64,955
Annual Revenue
Projected nightly rate is $228/night at 78% occupancy.
Top 101% of comparables
Top 101% of comparables
00
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
πββοΈ Pool
π Hot tub
πΆ Pet friendly
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
4.8+ stars
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$5,205
Profit
Revenue
$64,955
Operating Expenses
$20,444
Operating Income
$44,511
Net Effective Rent
$49,716
Profit (Cash Flow)
-$5,205
$14,350
Cash Investment
Renos & Furnishing
$14,250
Setup Costs
$100
Total
$14,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-36.27%
Payback Period Days
0