$16,651
Annual Revenue
AirDNA projects $97/night at 47% occupancy ($16,651.47).
Top 101% of comparables
Top 101% of comparables
-$44,913
Profit
Revenue
$16,651
Operating Expenses
$13,565
Operating Income
$3,087
Net Effective Rent
$48,000
Profit (Cash Flow)
-$44,913
$10,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$4,100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-423.7%
Payback Period Days
0