$52,464
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $188/night at 50% occupancy ($34,332.93). Airbtics projects $146/night at 66% occupancy ($35,194).
Top 28% 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.
$39,273
Avg annual revenue
66%
Avg occupancy rate
$146
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$9,643
Profit
Revenue
$52,464
Operating Expenses
$18,820
Operating Income
$33,643
Net Effective Rent
$24,000
Profit (Cash Flow)
$9,643
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
146.11%
Payback Period Days
249