$104,237
Annual Revenue
AirDNA projects $453/night at 65% occupancy ($107,546.09).
Top 101% of comparables
Top 101% of comparables
$22,286
Profit
Revenue
$104,237
Operating Expenses
$24,951
Operating Income
$79,286
Net Effective Rent
$57,000
Profit (Cash Flow)
$22,286
$13,725
Cash Investment
Renos & Furnishing
$8,875
Setup Costs
$4,850
Total
$13,725
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
162.37%
Payback Period Days
224