$22,130
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 59% occupancy ($27,367.73). Airbtics projects $83/night at 73% occupancy ($22,130).
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
-$10,147
Profit
Revenue
$22,130
Operating Expenses
$14,277
Operating Income
$7,853
Net Effective Rent
$18,000
Profit (Cash Flow)
-$10,147
$NaN
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$NaN
Total
$NaN
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
NaN%
Payback Period Days
NaN