BNBCalc Short Term Rental Cohost Analysis 2402 Seacrest Boulevard, Delray Beach, FL

4 bed • 4 bath • 10 guests • $1,880,700

BNB

Calc

Report by:

Andy Meyer

Owner at AirLuxe Management

+1 (866) 599-9253

info@airluxemanagement.com

https://airluxemanagement.com/

Owner income

$82,738

Per year

This Airbnb could earn an additional

$3,520

Per month vs a Long-Term Rental

Annual Revenue range

$111,899 - $228,388

Annual Revenue

$118,197

AirDNA projects $593/night at 64% occupancy ($138,617). Airbtics projects $469/night at 68% occupancy ($116,483). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $469 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$69,242	$111,899	$164,982	$228,388
Occupancy	60%	71%	77%	81%
Nightly Rate	$308	$422	$573	$754

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Delray Oasis: Pool, Gazebo & Beach Access	$69,907	$257	71%	4	2	1	$190	✅	❌	✅	Y / Y	⭐️ 5 (20)
The Goodtime House - Heated Pool+Hot Tub Sleeps 10	$94,364	$338	75%	4	2.5	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (67)
Delray Gem - 1 Mile from the Beach & Ave	$75,001	$290	69%	4	2	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (83)
PP Sunny Haven: Pool, Games & Delray Beaches!	$156,825	$540	77%	4	3	1	$319	✅	❌	❌	Y / Y	⭐️ 5 (50)
Luxury Delray Beach 4/3 Heated Pool 2 King Masters	$186,476	$670	75%	4	3	21	$265	✅	✅	✅	Y / Y	⭐️ 5 (49)
Delray Retreat-Heated Pool, Mini Golf, Near Beach	$88,182	$396	60%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Delray Beach Waterfront 4 Bedroom with Heated Pool	$176,190	$997	45%	4	3	1	$498	✅	❌	✅	Y / Y	⭐️ 5 (18)
Pool w/ Sundeck \| Put Put \| Ping Pong & Pool Table	$110,580	$422	70%	4	3	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (38)
Impeccable 4BR Home Near Beach &Famed Atlantic Ave	$49,955	$172	76%	4	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (199)
Waterfront Heated Pool, Pergola, Air Hockey, Dock	$88,077	$291	78%	4	2	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (68)
The Delray Chalet perfect for families & friends!	$130,477	$585	60%	4	3	3	$500	✅	❌	✅	Y / Y	⭐️ 5 (35)
Spacious Tropical Escape, Beaches & Downtown	$113,753	$308	100%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 0 (2)
Paradise under the Palms - Newly Updated Private H	$114,198	$409	73%	4	4	1	$295	✅	❌	✅	Y / Y	⭐️ 5 (17)
Modern Home with Pool, Tiki Hut, & Work Stations (Desk, Monitor, Chair) Minutes from Downtown & Beac	$63,564	$305	55%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (101)
Beachside Oasis w/ Heated Pool Near Atlantic Ave!	$70,380	$262	72%	4	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (39)
159 Tiki hut a& fire pit \| by Brampton Park	$74,391	$298	65%	4	2	1	$400	✅	❌	✅	Y / Y	⭐️ 5 (13)
B’s Between The Beaches!	$111,748	$518	58%	4	2	3	$325	✅	❌	✅	Y / Y	⭐️ 5 (4)
Delray Luxe 4BR/4BA home 5 mins to Beach	$177,505	$624	77%	4	4	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (60)
Tiki House \| Amenities for all ages \| Heated Pool	$116,266	$403	77%	4	3	1	$350	✅	❌	✅	Y / Y	⭐️ 5 (14)
Luxury Delray Villa built 2023! Close to Ave!	$196,618	$727	71%	4	4.5	2	$575	✅	✅	❌	Y / Y	⭐️ 5 (21)
Lush! Saltwater Pool - Cls to Beach! Private Oasis in Delray.	$114,537	$506	59%	4	3.5	1	$206	✅	❌	✅	Y / Y	⭐️ 5 (50)
The Hills 4BR/4BA Pool Yoga studio near DT & Beach	$96,664	$422	60%	4	4	4	$300	✅	✅	✅	Y / Y	⭐️ 5 (25)
Perfect For Large Family-Privacy, Comfort, Style!	$145,888	$486	79%	4	3	1	$229	✅	❌	✅	Y / Y	⭐️ 5 (65)
The Dream Delray/ 4 BR En-suite Pool Home	$168,325	$568	80%	4	4.5	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (83)
"Casa L'aqua" A 5 Star Luxury Mediterranean Oasis	$137,026	$433	81%	4	3	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (6)
Fun Delray Downtown Home-Great Rate-Pool-Tiki Hut	$57,500	$309	48%	4	3	7	$300	✅	❌	✅	Y / Y	⭐️ 5 (27)
Coastal House With Separate Guest Home With Pool	$147,211	$763	52%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (12)
FP Delray Delight: Saltwater Pool & Serene Oasis!	$102,309	$377	71%	4	2	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (22)
The Ultimate Escape 4BR/3BA Pool Home in Delray	$64,806	$363	47%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (24)
3214 Boynton Beach Pet Friendly \| By Brampton Park	$153,241	$469	88%	4	3	1	$400	✅	❌	✅	Y / Y	⭐️ 5 (14)
Paradise Breezes & Cottage House, Delray Beach	$88,890	$793	30%	4	3.5	3	$375	✅	❌	❌	Y / Y	⭐️ 5 (35)
Pink Paradise Dream House	$106,253	$362	78%	4	3	4	$200	✅	❌	✅	Y / N	⭐️ 5 (15)
The Golfview Harbor Home - Memories to be made!	$100,020	$380	71%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (56)
Sun, Shells and Seaspray w/ Lanai	$68,334	$284	63%	4	3	1	$337	❌	❌	✅	Y / Y	⭐️ 4 (14)
Dream Intracoastal Pool House	$58,007	$194	74%	4	2	3	$450	✅	❌	✅	N / N	⭐️ 3.5 (2)
Heated Saltwater Pool/Grill-Min to Beach/Atlantic!	$191,172	$757	69%	4	3.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (44)
Shining Starfish Rare Find	$145,005	$685	57%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
Prime Spot • Saltwater Pool Home w/ Guest Suite	$179,098	$569	86%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (25)
3812 Lake Eden Views \| by Brampton Park	$238,382	$754	85%	4	3	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (9)
Turquoise 4BR/3BA Heated Pool Home	$131,257	$508	68%	4	3	4	$300	✅	❌	✅	Y / Y	⭐️ 5 (17)

2402 Seacrest Blvd Delray Beach, Florida, 33444

4 bed • 4 bath • 10 guests

Inquire about this property

Contact Andy

Owner at AirLuxe Management

$118,197

Annual Revenue

BNBCalc predicts this property will get $469 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$118,959

Avg annual revenue

68%

Avg occupancy rate

$469

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

$50k

$110k

$175k

$240k

$23,639

Profit

Revenue

$118,197

Cleaning

$13,620

Cohost commission

$23,639

Owner payout

$82,738

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.44 sqft

Year built:

1956

Size:

2,772 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

None

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.44 sqft

Building area: 2,772 sqft

Garage: Yes

Heating: None

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Ceiling Fan(s), Central Air

View: Garden, Pool

Parking: 2+ Spaces, Driveway, Garage - Attached, Under Building

Amenities: Electric Water Heater

Price per square foot: $681

Lot Info

Zoning: -

Land Use: -

Parcel Number: 12434604130030020

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,161,672

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,888,900

Schools

Middle School: Carver Middle School with 2/10 star rating
High School: Atlantic High School with 5/10 star rating