$85,321
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $348/night at 68% occupancy ($86,431.34). Airbtics projects $232/night at 72% occupancy ($61,010).
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.
$62,586
Avg annual revenue
72%
Avg occupancy rate
$232
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$105k
$150k
Sign up to see the data on 40 all comparables
$24,489
Profit
Revenue
$85,321
Operating Expenses
$23,092
Operating Income
$62,229
Net Effective Rent
$37,740
Profit (Cash Flow)
$24,489
$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
371.04%
Payback Period Days
98