$151,357
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $265/night at 74% occupancy ($71,624.34). Airbtics projects $560/night at 74% occupancy ($151,357).
Top 56% of comparables
Top 38% 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.
$142,601
Avg annual revenue
74%
Avg occupancy rate
$560
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$110k
$190k
$275k
Sign up to see the data on 40 all comparables
$74,081
Profit
Revenue
$151,357
Operating Expenses
$31,676
Operating Income
$119,681
Net Effective Rent
$45,600
Profit (Cash Flow)
$74,081
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
861.4%
Payback Period Days
42