$86,256
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $369/night at 53% occupancy ($71,430.76). Airbtics projects $328/night at 72% occupancy ($86,256).
Top 68% of comparables
Top 54% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,693
Avg annual revenue
72%
Avg occupancy rate
$328
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$90k
$140k
$190k
Sign up to see the data on 15 all comparables
$27,079
Profit
Revenue
$86,256
Operating Expenses
$23,213
Operating Income
$63,043
Net Effective Rent
$35,964
Profit (Cash Flow)
$27,079
$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
314.86%
Payback Period Days
115