$46,079
Annual Revenue
AirDNA projects $152/night at 83% occupancy ($46,079.18).
Top 101% of comparables
Top 101% of comparables
-$4,863
Profit
Revenue
$46,079
Operating Expenses
$12,542
Operating Income
$33,537
Net Effective Rent
$38,400
Profit (Cash Flow)
-$4,863
$0
Cash Investment
Renos & Furnishing
$0
Setup Costs
$0
Total
$0
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-∞%
Payback Period Days
0