$30,133
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $162/night at 63% occupancy ($37,276.8). Airbtics projects $125/night at 66% occupancy ($30,132).
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$32,593
Avg annual revenue
66%
Avg occupancy rate
$125
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
-$6,473
Profit
Revenue
$30,133
Operating Expenses
$15,917
Operating Income
$14,215
Net Effective Rent
$20,688
Profit (Cash Flow)
-$6,473
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-98.06%
Payback Period Days
0