BNBCalc Short Term Rental Cohost Analysis 2047 Hansel Hl Dr, Tallahassee, FL, 32308

4 bed • 2 bath • 10 guests • $415,900

BNB

Calc

Owner income

$48,092

Per year

This Airbnb could earn an additional

$2,995

Per month vs a Long-Term Rental

Annual Revenue range

$77,499 - $129,974

Annual Revenue

$68,702

AirDNA projects $265/night at 55% occupancy ($53,234). Airbtics projects $330/night at 57% occupancy ($68,702). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57% occupancy rate, $330 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,693	$77,499	$108,140	$129,974
Occupancy	46%	60%	72%	74%
Nightly Rate	$242	$331	$383	$450

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Executive House 4B 3.5B King, Movie Theatre	$60,073	$370	39%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (37)
Relax! New Hottub in a 5 star! Family•Friend’s!	$66,750	$256	65%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (46)
Central 4/3 with 2 Masters + Bonus Space. 4 TVs!	$50,255	$199	69%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Groups 4-4 -Private-Hot Tub-Pool-WOW!	$92,911	$300	75%	4	4	1	$265	✅	✅	✅	Y / Y	⭐️ 5 (63)
Sienna Lee Gardens: A Beautifully Renovated Home	$162,296	$571	74%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (111)
Midtown Midcentury	$51,202	$437	30%	4	4	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Beatiful, family-friendly home close to I-10	$108,720	$388	74%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
Governor Bloxham House - Downtown	$73,072	$363	55%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (83)
Games House: Spacious 4BR, Tallahassee, FL	$51,849	$238	54%	4	3	1	$225	❌	✅	✅	Y / Y	⭐️ 4.9 (25)
Cozy 4/4.5 close to FAMU, FSU, and Downtown	$33,138	$184	44%	4	5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)

2047 Hansel Hl Dr Tallahassee, Florida, 32308

4 bed • 2 bath • 10 guests

Inquire about this property

Contact Agent

Tallahassee

Guide

Zoning

Guide

Laws

$68,702

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $265/night at 55% occupancy.Projected nightly rate is $330/night at 57% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$75,026

Avg annual revenue

57%

Avg occupancy rate

$330

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

$30k

$75k

$115k

$165k

$13,740

Profit

Revenue

$68,702

Cleaning

$8,670

Cohost commission

$13,740

Owner payout

$48,092

$0

Cash Investment

Renos & Furnishing

Total