$51,423
Annual Revenue
This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
AirDNA projects $197/night at 61% occupancy ($43,891.37). Airbtics projects $247/night at 57% occupancy ($51,422).
Top 56% of comparables
Top 21% 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.
$44,499
Avg annual revenue
57%
Avg occupancy rate
$247
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$3,758
Profit
Revenue
$51,423
Operating Expenses
$18,685
Operating Income
$32,738
Net Effective Rent
$28,980
Profit (Cash Flow)
$3,758
$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
43.69%
Payback Period Days
835