$77,841
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $330/night at 71% occupancy ($85,576.66). Airbtics projects $296/night at 72% occupancy ($77,840).
Top 58% of comparables
Top 46% 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.
$77,825
Avg annual revenue
72%
Avg occupancy rate
$296
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$120k
$165k
Sign up to see the data on 40 all comparables
$4,181
Profit
Revenue
$77,841
Operating Expenses
$22,119
Operating Income
$55,721
Net Effective Rent
$51,540
Profit (Cash Flow)
$4,181
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
48.62%
Payback Period Days
751