768 Southwest Dr Davidson, North Carolina, 28036
2 bed • 2 bath • 6 guests
$37,967
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 59% occupancy.Projected nightly rate is $165/night at 63% occupancy.
Top 61% of comparables
Top 44% 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.
$38,995
Avg annual revenue
63%
Avg occupancy rate
$165
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$90k
Sign up to see the data on 40 all comparables
-$38,969
Profit
Revenue
$37,967
Operating Expenses
$16,936
Operating Income
$21,031
Net Effective Rent
$60,000
Profit (Cash Flow)
-$38,969
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-590.43%
Payback Period Days
0