$47,883
Annual Revenue
AirDNA projects $190/night at 69% occupancy ($47,883.48).
Top 101% of comparables
Top 101% of comparables
$1,459
Profit
Revenue
$47,883
Operating Expenses
$17,625
Operating Income
$30,259
Net Effective Rent
$28,800
Profit (Cash Flow)
$1,459
$6,750
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,500
Total
$6,750
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
21.6%
Payback Period Days
1690