$30,301
Annual Revenue
AirDNA projects $122/night at 68% occupancy ($30,300.64).
Top 101% of comparables
Top 101% of comparables
-$3,038
Profit
Revenue
$30,301
Operating Expenses
$15,339
Operating Income
$14,962
Net Effective Rent
$18,000
Profit (Cash Flow)
-$3,038
$5,850
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,600
Total
$5,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-51.93%
Payback Period Days
0