BNBCalc Short Term Rental Cohost Analysis 110 Wellstone Dr, Palm Coast, FL, 32164

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$44,461

Per year

This Airbnb could earn an additional

$2,963

Per month vs a Long-Term Rental

Annual Revenue range

$37,852 - $85,735

Annual Revenue

$63,516

AirDNA projects $192/night at 63% occupancy ($44,179). Airbtics projects $195/night at 60% occupancy ($42,733). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $235 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$27,000	$37,852	$66,047	$85,735
Occupancy	48%	55%	74%	89%
Nightly Rate	$148	$181	$235	$252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
HEATEDPool Home, Near Golf Course, AirHockey Table	$58,283	$172	89%	3	2.5	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (151)
Modern Heated Salt Pool Near Beach &Golf Course	$36,844	$183	53%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (126)
Pine lakes / New two king beds /pool heated	$34,419	$180	50%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Paradise retreat heated pool home, accommodating 8	$27,441	$190	36%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (44)
Palm Coast Paradise: Pool, Spa & Outdoor Kitchen	$73,735	$244	81%	3	2	3	$155	✅	✅	✅	Y / Y	⭐️ 0 (2)
Beautiful Bracken Lane Bungalow	$27,136	$133	48%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (52)
Luxury King Suite: 3BR Beach Retreat \| 70” TV	$39,725	$201	54%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (115)
Oasis	$64,091	$241	71%	3	2	3	$160	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Palm Coast home newly renovated	$31,300	$114	71%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (42)
Beach House \| KingBed FastWiFi Netflix PetFriendly	$28,547	$130	52%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Cozy cottage heaven - Heated Pool	$42,094	$182	60%	3	1.5	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (25)
"Perfect Paradise " Vacation in tranquility - SALT	$66,788	$246	72%	3	2	3	$325	✅	❌	✅	Y / Y	⭐️ 5 (23)
Palm Coast Fairway Vista	$30,381	$139	58%	3	2.5	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (65)
Pool Home with King Suite, close to Flagler Beach!	$62,467	$197	83%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (140)
Flamingo Heated Pool House	$49,548	$233	54%	3	2	2	$285	✅	❌	❌	Y / Y	⭐️ 5 (17)
Spacious Heated Pool home with pool/pingpong table	$56,107	$170	88%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (177)
Spacious Retreat: Pool + Near Top Beaches	$91,020	$391	61%	3	2	1	$285	✅	❌	✅	Y / Y	⭐️ 5 (43)
Designer * Heated Salt Water Pool * Close to Beach	$38,834	$197	52%	3	2.5	4	$200	✅	❌	✅	Y / Y	⭐️ 5 (80)
Palm Coast Family Retreat w/ Private Pool!	$99,821	$420	63%	3	2	2	$155	✅	✅	❌	Y / N	⭐️ 4.5 (30)
Sandy Toes Paradise Palm Coast	$34,597	$176	52%	3	2	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (28)
House of Entertainment PC	$49,781	$278	39%	3	3.5	3	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
Perfect Getaway	$45,423	$128	92%	3	2	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (86)
PALM COAST JEWEL,3 BR 2 BATH SALTWATER HEATED POOL	$47,607	$252	49%	3	2	2	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (97)
The best house for Vacation!	$41,198	$189	52%	3	2.5	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
Charming 3BR Waterview \| Patio \| W/D	$16,883	$121	31%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Coastal Pool Home \| Palm Coast \| Dog Friendly	$46,864	$244	52%	3	2	3	$235	✅	✅	✅	Y / Y	⭐️ 4 (2)
Updated, Private Home & Pool, Quiet Neighborhood	$72,146	$249	78%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (4)
Florida Living and Pool Relaxing	$49,232	$145	92%	3	2	3	$99	✅	❌	❌	Y / Y	⭐️ 5 (214)
Sunset View Oasis near Golf Club	$32,562	$217	41%	3	2	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Cozy Escape w/Fire Pit & Gazebo!	$37,097	$181	56%	3	2	2	$0	✅	❌	✅	Y / N	⭐️ 5 (11)
Cozy Home \| Heated Pool \| Golf \| Beach \| Central	$21,499	$178	33%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Palm Coast Oasis: Near Beach	$49,704	$140	97%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Relax in your private 3BR 2 Bath heated pool home!	$56,794	$195	79%	3	2	7	$200	✅	❌	✅	Y / Y	⭐️ 5 (31)
Lovely & spacious pool home	$25,495	$162	43%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Sunny Las Palmas: Heated Pool & Beach Retreat	$45,955	$172	73%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Entire house 3 bed 2 bath	$61,582	$179	94%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Waterfront, spacious, pet friendly home	$34,022	$124	71%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
3BR home near beach with pool, inviting patio & AC	$18,062	$136	30%	3	2	2	$282	✅	❌	❌	Y / Y	⭐️ 3.6 (7)
Golf Oasis NEW BUILD Luxury Home on Golf Course	$46,773	$260	46%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)

110 Wellstone Dr Palm Coast, Florida, 32164

3 bed • 3 bath • 9 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

$63,516

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 63% occupancy.Projected nightly rate is $195/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$45,244

Avg annual revenue

60%

Avg occupancy rate

$195

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$70k

$100k

$12,703

Profit

Revenue

$63,516

Cleaning

$8,152

Cohost commission

$12,703

Owner payout

$44,461

$0

Cash Investment

Renos & Furnishing

Total