$59,191
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 63% occupancy.Projected nightly rate is $219/night at 74% occupancy.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
$6,257
Profit
Revenue
$59,191
Operating Expenses
$19,695
Operating Income
$39,497
Net Effective Rent
$33,240
Profit (Cash Flow)
$6,257
$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
72.75%
Payback Period Days
502