$47,409
Annual Revenue
Projected nightly rate is $220/night at 59% occupancy.
Top 101% of comparables
Top 101% of comparables
00
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
🏊♂️ Pool
🛁 Hot tub
🐶 Pet friendly
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
4.8+ stars
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$3,928
Profit
Revenue
$47,409
Operating Expenses
$9,336
Operating Income
$38,072
Net Effective Rent
$42,000
Profit (Cash Flow)
-$3,928
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-37.05%
Payback Period Days
0