$63,870
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $192/night at 64% occupancy ($44,881.18). Airbtics projects $201/night at 70% occupancy ($45,253).
Top 26% of comparables
Top 26% 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.
$47,799
Avg annual revenue
70%
Avg occupancy rate
$177
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$7,567
Profit
Revenue
$63,870
Operating Expenses
$20,303
Operating Income
$43,567
Net Effective Rent
$36,000
Profit (Cash Flow)
$7,567
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
69.74%
Payback Period Days
523