$45,517
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 67% occupancy ($45,516.7). Airbtics projects $159/night at 60% occupancy ($34,844).
Top 46% of comparables
Top 28% 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.
$33,372
Avg annual revenue
60%
Avg occupancy rate
$159
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
-$9,600
Profit
Revenue
$45,517
Operating Expenses
$17,917
Operating Income
$27,600
Net Effective Rent
$37,200
Profit (Cash Flow)
-$9,600
$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
-220.7%
Payback Period Days
0