$34,516
Annual Revenue
AirDNA projects $150/night at 63% occupancy ($34,515.55).
Top 101% of comparables
Top 101% of comparables
$1,829
Profit
Revenue
$34,516
Operating Expenses
$15,887
Operating Income
$18,629
Net Effective Rent
$16,800
Profit (Cash Flow)
$1,829
$6,150
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,900
Total
$6,150
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
29.73%
Payback Period Days
1228