$46,152
Annual Revenue
AirDNA projects $162/night at 78% occupancy ($46,152.23).
Top 101% of comparables
Top 101% of comparables
$18,012
Profit
Revenue
$46,152
Operating Expenses
$17,400
Operating Income
$28,752
Net Effective Rent
$10,740
Profit (Cash Flow)
$18,012
$5,245
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$995
Total
$5,245
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
343.42%
Payback Period Days
106