$49,965
Annual Revenue
AirDNA projects $177/night at 61% occupancy ($39,435.39).
Top 101% of comparables
Top 101% of comparables
$14,790
Profit
Revenue
$49,965
Operating Expenses
$17,895
Operating Income
$32,070
Net Effective Rent
$17,280
Profit (Cash Flow)
$14,790
$7,790
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$1,540
Total
$7,790
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
189.85%
Payback Period Days
192