$37,364
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $117/night at 55% occupancy ($23,503.45). Airbtics projects $165/night at 62% occupancy ($37,364).
Top 56% of comparables
Top 31% 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.
$35,809
Avg annual revenue
62%
Avg occupancy rate
$165
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$65k
Sign up to see the data on 40 all comparables
-$1,093
Profit
Revenue
$37,364
Operating Expenses
$16,857
Operating Income
$20,507
Net Effective Rent
$21,600
Profit (Cash Flow)
-$1,093
$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
-25.12%
Payback Period Days
0