$68,418
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $214/night at 89% occupancy ($69,564.37). Airbtics projects $184/night at 68% occupancy ($45,699).
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.
$44,834
Avg annual revenue
68%
Avg occupancy rate
$184
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$80k
$120k
Sign up to see the data on 40 all comparables
$30,135
Profit
Revenue
$68,418
Operating Expenses
$20,894
Operating Income
$47,523
Net Effective Rent
$17,388
Profit (Cash Flow)
$30,135
$8,850
Cash Investment
Renos & Furnishing
$8,750
Setup Costs
$100
Total
$8,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
340.51%
Payback Period Days
107