BNBCalc Short Term Rental Cohost Analysis 173 E 91st St, New York, NY, 10128

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$47,493

Per year

This Airbnb could earn an additional

$5,654

Per month vs a Long-Term Rental

Annual Revenue range

$42,206 - $127,612

Annual Revenue

$67,848

AirDNA projects $100/night at 78% occupancy ($28,489). Airbtics projects $196/night at 65% occupancy ($46,532). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,902	$42,206	$69,038	$127,612
Occupancy	47%	66%	86%	95%
Nightly Rate	$129	$171	$216	$364

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Designer’s Upper Eastside Apt Separate Entrance	$72,808	$200	97%	1	1	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (119)
Bright Top Floor Tower - Two Blocks from Q Train	$80,934	$243	91%	1	1	30	$130	❌	❌	❌	N / Y	⭐️ 5 (61)
Super Cozy Entire Apartment in Upper East Side(LT)	$37,670	$124	83%	1	1	30	$75	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Cozy Studio!Upper East Side!	$53,411	$144	99%	1	1	3	$120	❌	❌	❌	N / N	⭐️ 5 (6)
Amazing location!!!!!!! Upper East Side Manhattan	$16,104	$100	44%	1	1	31	$60	❌	❌	❌	N / Y	⭐️ 4.7 (202)
83rd ST: Private and Quiet Haven Upper East APT	$70,527	$410	47%	1	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
Prime Location! Stunning UES Studio!	$46,534	$130	95%	1	1	3	$150	❌	❌	❌	N / N	⭐️ 4.5 (7)
165 East 89-Super Spacious 1 bedroom/2 bath Apt.	$16,054	$129	34%	1	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Home in the Upper East Side	$51,713	$199	71%	1	1	30	$100	❌	❌	❌	N / Y	⭐️ 4.8 (7)
Cozy UES 1 Bed w/ Gym, Pool, Amazing views #6138	$60,042	$193	85%	1	1	30	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (10)
Spacious UES 1BD Balcony Rooftop Gym	$48,489	$207	64%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Modern 1 BR apartment in the UES With Laundry (28)	$30,679	$127	66%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Luxury 1 Bedroom on Lexington Ave in UES with W/D	$82,782	$263	86%	1	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Blueground \| UES, nr Central Park & grocery store	$83,930	$364	63%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Five star large one bedroom!	$48,323	$163	81%	1	1	2	$75	❌	❌	❌	N / N	⭐️ 4.7 (178)
Amazing Upper East Side Studio! Epic Location!	$17,202	$100	47%	1	1	30	$150	❌	❌	✅	N / Y	⭐️ 0 (1)
Peaceful Private studio 15 min walk-central park	$28,747	$119	66%	1	1	30	$130	❌	❌	✅	N / Y	⭐️ 4.9 (70)
Cozy and private studio at UES.	$12,545	$149	23%	1	1	30	$90	❌	❌	❌	N / N	⭐️ 4.7 (25)
Designer Madison Ave Studio with Brand New Kitchen	$34,734	$146	65%	1	1	30	$200	❌	❌	❌	N / Y	⭐️ 4.8 (15)
~ Large Alcove Studio in the Heart of Upper East ~	$18,346	$179	28%	1	1	30	$175	❌	❌	❌	N / Y	⭐️ 5 (1)
Big and Bright.	$57,534	$393	40%	1	1	40	$125	❌	❌	❌	N / N	⭐️ 5 (9)
Stylish One Bedroom Apt on UES	$54,075	$197	75%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
A cozy apt in the upper east	$65,331	$238	75%	1	1	30	$120	❌	❌	❌	N / Y	⭐️ 4.7 (16)
Lovely studio in the Upper East Side	$37,551	$171	60%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
New! Cozy Boho style Apt Upper East Side NYC	$58,134	$209	76%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 5 (30)
Gorgeous 1 BR apartment in UES- W/ Laundry (32)	$26,748	$126	58%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Modern 1BR in the heart of the UES Laundry (36)	$14,463	$104	38%	1	1	30	$150	❌	❌	❌	Y / N	⭐️ 4.7 (10)
King Size 1 BR near Central Park!	$46,116	$126	100%	1	1	60	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
A beautiful studio in the UES	$38,180	$171	61%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Charming Pre-War Studio Apartment Upper East Side	$31,842	$100	87%	1	1	30	$300	❌	❌	❌	N / N	⭐️ 4.9 (79)
Luxury Upper East Side One-Bedroom Apartment	$93,330	$300	85%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (19)
Cozy Studio on the UpperEastSide	$63,364	$166	93%	1	1	2	$175	❌	❌	❌	N / N	⭐️ 4.5 (6)
89-2RN 1Br 2beds UES Perfect for shares	$48,959	$152	88%	1	1	30	$180	❌	❌	✅	N / Y	⭐️ 0 (0)
1727-4RS 1Br 1Bath In the UES	$15,813	$144	30%	1	1	30	$160	❌	❌	✅	N / Y	⭐️ 0 (0)
Blueground \| UES, gym, doorman, w/d, nr park	$76,982	$369	57%	1	1	31	$485	❌	❌	❌	Y / Y	⭐️ 0 (0)
Studio in the Heart of UES!	$31,622	$180	48%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
1727-2RS \| 1BR in the Upper East Side	$51,240	$140	100%	1	1	30	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
1 Bedroom Apt \| Work & Study \| Cozy & Quiet \| UES	$122,150	$375	89%	1	1	75	$275	❌	❌	✅	Y / Y	⭐️ 5 (3)
Amazing UES 1 Bed w/ Gym, Pool, River Views #6181	$13,141	$189	19%	1	1	30	$250	✅	❌	✅	Y / Y	⭐️ 4 (14)
Beautiful and spacious apartment in the UES	$14,935	$340	12%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

173 E 91st St New York, New York, 10128

1 bed • 1 bath • 1 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

New York

Guide

Market

Guide

Market Data

$67,848

Annual Revenue

BNBCalc predicts this property will get $196 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

$46,827

Avg annual revenue

65%

Avg occupancy rate

$196

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

$10k

$50k

$85k

$125k

$13,570

Profit

Revenue

$67,848

Cleaning

$8,585

Cohost commission

$13,570

Owner payout

$47,493

$0

Cash Investment

Renos & Furnishing

Total