$76,329
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $467/night at 58% occupancy ($98,929.98). Airbtics projects $248/night at 68% occupancy ($61,594).
Top 26% 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.
$61,917
Avg annual revenue
68%
Avg occupancy rate
$248
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$115k
$165k
Sign up to see the data on 40 all comparables
$8,578
Profit
Revenue
$76,329
Operating Expenses
$21,923
Operating Income
$54,406
Net Effective Rent
$45,828
Profit (Cash Flow)
$8,578
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
79.05%
Payback Period Days
461