$51,200
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 61% occupancy ($41,440.58). Airbtics projects $144/night at 70% occupancy ($36,816).
Top 26% 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.
$35,605
Avg annual revenue
70%
Avg occupancy rate
$144
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
$13,344
Profit
Revenue
$51,200
Operating Expenses
$18,656
Operating Income
$32,544
Net Effective Rent
$19,200
Profit (Cash Flow)
$13,344
$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
306.75%
Payback Period Days
119