$79,484
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $232/night at 56% occupancy ($47,452.5). Airbtics projects $242/night at 66% occupancy ($58,336).
Top 28% of comparables
Top 26% 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.
$62,623
Avg annual revenue
66%
Avg occupancy rate
$242
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$180k
Sign up to see the data on 40 all comparables
$34,603
Profit
Revenue
$79,484
Operating Expenses
$22,333
Operating Income
$57,151
Net Effective Rent
$22,548
Profit (Cash Flow)
$34,603
$8,350
Cash Investment
Renos & Furnishing
$8,250
Setup Costs
$100
Total
$8,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
414.41%
Payback Period Days
88