$61,492
Annual Revenue
AirDNA projects $276/night at 61% occupancy ($61,492.47).
Top 101% of comparables
Top 101% of comparables
$18,098
Profit
Revenue
$61,492
Operating Expenses
$19,394
Operating Income
$42,098
Net Effective Rent
$24,000
Profit (Cash Flow)
$18,098
$10,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
170.74%
Payback Period Days
213