$95,460
Annual Revenue
AirDNA projects $396/night at 66% occupancy ($95,460.17).
Top 101% of comparables
Top 101% of comparables
$14,470
Profit
Revenue
$95,460
Operating Expenses
$23,810
Operating Income
$71,650
Net Effective Rent
$57,180
Profit (Cash Flow)
$14,470
$11,365
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$4,865
Total
$11,365
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
127.32%
Payback Period Days
286