$32,835
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $120/night at 54% occupancy ($23,667.81). Airbtics projects $145/night at 62% occupancy ($32,835).
Top 51% of comparables
Top 36% 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.
$31,168
Avg annual revenue
62%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
-$9,197
Profit
Revenue
$32,835
Operating Expenses
$16,269
Operating Income
$16,567
Net Effective Rent
$25,764
Profit (Cash Flow)
-$9,197
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-211.42%
Payback Period Days
0