$30,768
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 61% occupancy.Projected nightly rate is $162/night at 52% occupancy.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
-$6,232
Profit
Revenue
$30,768
Operating Expenses
$16,000
Operating Income
$14,768
Net Effective Rent
$21,000
Profit (Cash Flow)
-$6,232
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-72.46%
Payback Period Days
0