$37,876
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $113/night at 67% occupancy ($27,652.62). Airbtics projects $120/night at 67% occupancy ($29,365).
Top 26% of comparables
Top 28% 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.
$30,373
Avg annual revenue
67%
Avg occupancy rate
$120
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
$8,412
Profit
Revenue
$37,876
Operating Expenses
$16,924
Operating Income
$20,952
Net Effective Rent
$12,540
Profit (Cash Flow)
$8,412
$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
127.45%
Payback Period Days
286