$79,532
Annual Revenue
AirDNA projects $325/night at 67% occupancy ($79,531.88).
Top 101% of comparables
Top 101% of comparables
$16,993
Profit
Revenue
$79,532
Operating Expenses
$21,739
Operating Income
$57,793
Net Effective Rent
$40,800
Profit (Cash Flow)
$16,993
$12,000
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$3,500
Total
$12,000
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
141.6%
Payback Period Days
257