$62,413
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $505/night at 48% occupancy ($88,535.14). Airbtics projects $356/night at 48% occupancy ($62,412).
Top 51% of comparables
Top 48% 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.
$66,200
Avg annual revenue
48%
Avg occupancy rate
$356
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
-$18,733
Profit
Revenue
$62,413
Operating Expenses
$20,114
Operating Income
$42,299
Net Effective Rent
$61,032
Profit (Cash Flow)
-$18,733
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-176.72%
Payback Period Days
0