7928 West Dr APT 908 North Bay Village, Florida, 33141
1 bed • 1 bath • 2 guests

Inquire about this property
Contact Agent
$2,873
Zestimate
$30,863
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $130/night at 65% occupancy.Projected nightly rate is $114/night at 72% occupancy.
Top 73% of comparables
Top 26% 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.
$30,986
Avg annual revenue
72%
Avg occupancy rate
$114
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
-$24,749
Profit
Revenue
$30,863
Operating Expenses
$16,012
Operating Income
$14,851
Net Effective Rent
$39,600
Profit (Cash Flow)
-$24,749
$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
-568.94%
Payback Period Days
0