$51,353
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $185/night at 76% occupancy ($51,353.3). Airbtics projects $227/night at 67% occupancy ($55,549).
Top 33% of comparables
Top 61% 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.
$57,718
Avg annual revenue
67%
Avg occupancy rate
$227
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$15,311
Profit
Revenue
$51,353
Operating Expenses
$18,676
Operating Income
$32,677
Net Effective Rent
$47,988
Profit (Cash Flow)
-$15,311
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-351.96%
Payback Period Days
0