$72,632
Annual Revenue
AirDNA projects $326/night at 61% occupancy ($72,632.42).
Top 101% of comparables
Top 101% of comparables
-$8,210
Profit
Revenue
$72,632
Operating Expenses
$20,842
Operating Income
$51,790
Net Effective Rent
$60,000
Profit (Cash Flow)
-$8,210
$15,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$5,100
Total
$15,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-52.62%
Payback Period Days
0