$23,492
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $85/night at 72% occupancy ($22,352.93). Airbtics projects $96/night at 67% occupancy ($23,492).
Top 51% 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.
$24,702
Avg annual revenue
67%
Avg occupancy rate
$96
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$30k
$45k
Sign up to see the data on 40 all comparables
-$5,002
Profit
Revenue
$23,492
Operating Expenses
$15,054
Operating Income
$8,438
Net Effective Rent
$13,440
Profit (Cash Flow)
-$5,002
$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
-114.97%
Payback Period Days
0