$27,653
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $132/night at 64% occupancy ($30,855.81). Airbtics projects $113/night at 67% occupancy ($27,652).
Top 41% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$29,811
Avg annual revenue
67%
Avg occupancy rate
$113
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
-$8,558
Profit
Revenue
$27,653
Operating Expenses
$15,595
Operating Income
$12,058
Net Effective Rent
$20,616
Profit (Cash Flow)
-$8,558
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-196.74%
Payback Period Days
0