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

5 bed • 3 bath • 15 guests • $1,888,900

BNB

Calc

Report by:

Andy Meyer

Owner at AirLuxe Management

+1 (866) 599-9253

info@airluxemanagement.com

https://airluxemanagement.com/

Owner income

$130,914

Per year

This Airbnb could earn an additional

$4,730

Per month vs a Long-Term Rental

Annual Revenue range

$119,352 - $253,549

Annual Revenue

$130,914

AirDNA projects $523/night at 61% occupancy ($116,523). Airbtics projects $491/night at 66% occupancy ($118,360). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $491 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,091	$119,352	$175,754	$253,549
Occupancy	57%	70%	78%	85%
Nightly Rate	$308	$460	$604	$801

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	$76,623	$276	73%	4	2	1	$190	✅	❌	✅	Y / Y	⭐️ 5 (20)
PP Sunny Haven: Pool, Games & Delray Beaches!	$163,835	$559	78%	4	3	1	$319	✅	❌	❌	Y / Y	⭐️ 5 (50)
The Goodtime House - Heated Pool+Hot Tub Sleeps 10	$106,354	$367	78%	4	2.5	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (67)
Delray Gem - 1 Mile from the Beach & Ave	$76,564	$297	68%	4	2	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (83)
906 Stunning views of Lake Eden \| By Brampton Park	$268,039	$926	78%	5	3	1	$525	✅	✅	✅	Y / Y	⭐️ 5 (13)
Delray Retreat-Heated Pool, Mini Golf, Near Beach	$95,362	$416	62%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Luxury Delray Beach 4/3 Heated Pool 2 King Masters	$190,302	$692	74%	4	3	21	$265	✅	✅	✅	Y / Y	⭐️ 5 (49)
702 Boynton Beach with Fire Pit \| By Brampton Park	$239,135	$810	79%	5	4	1	$500	✅	❌	✅	Y / Y	⭐️ 5 (15)
Delray Beach Waterfront 4 Bedroom with Heated Pool	$188,322	$1,028	47%	4	3	1	$498	✅	❌	✅	Y / Y	⭐️ 5 (18)
Pool w/ Sundeck \| Put Put \| Ping Pong & Pool Table	$116,558	$435	71%	4	3	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (38)
Island Estate: Pool, Tiki Lounge near Atlantic Ave	$99,221	$386	70%	5	4	3	$325	✅	❌	✅	Y / Y	⭐️ 5 (21)
Coastal House With Separate Guest Home With Pool	$153,676	$728	57%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (12)
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)
Delray Beach-5 Bedr/4.5 bath*Heated Pool	$118,570	$534	60%	5	4.5	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (181)
Beachside Oasis w/ Heated Pool Near Atlantic Ave!	$76,059	$285	72%	4	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (39)
3214 Boynton Beach Pet Friendly \| By Brampton Park	$149,324	$491	82%	4	3	1	$400	✅	❌	✅	Y / Y	⭐️ 5 (14)
Luxury Delray Villa built 2023! Close to Ave!	$211,779	$772	72%	4	4.5	2	$575	✅	✅	❌	Y / Y	⭐️ 5 (21)
Lush! Saltwater Pool - Cls to Beach! Private Oasis in Delray.	$119,490	$530	59%	4	3.5	1	$206	✅	❌	✅	Y / Y	⭐️ 5 (50)
Spacious Tropical Escape, Beaches & Downtown	$112,159	$304	100%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 0 (2)
Fun Delray Downtown Home-Great Rate-Pool-Tiki Hut	$53,139	$310	44%	4	3	7	$300	✅	❌	✅	Y / Y	⭐️ 5 (27)
FP Delray Delight: Saltwater Pool & Serene Oasis!	$105,304	$394	70%	4	2	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (22)
Prime Spot • Saltwater Pool Home w/ Guest Suite	$181,932	$578	86%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (25)
The Ultimate Escape 4BR/3BA Pool Home in Delray	$65,849	$379	46%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (24)
Paradise Breezes & Cottage House, Delray Beach	$98,109	$801	33%	4	3.5	3	$375	✅	❌	❌	Y / Y	⭐️ 5 (35)
3144 Spotless Modern \| By Brampton Park	$156,389	$491	86%	4	3	5	$300	✅	❌	✅	Y / Y	⭐️ 5 (12)
Dream Intracoastal Pool House	$58,007	$194	74%	4	2	3	$450	✅	❌	✅	N / N	⭐️ 3.5 (2)
Shining Starfish Rare Find	$145,005	$685	57%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
3812 Lake Eden Views \| by Brampton Park	$257,662	$811	85%	4	3	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (9)
Turquoise 4BR/3BA Heated Pool Home	$136,549	$520	69%	4	3	4	$300	✅	❌	✅	Y / Y	⭐️ 5 (17)
Dream Pool House Delray Beach	$55,226	$191	79%	4	2	3	$0	✅	❌	✅	N / N	⭐️ 3 (1)
The Velvet 4BR Delray pool home	$101,014	$697	39%	4	3	4	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
Wonderful oasis in Delray Beach	$56,749	$199	73%	4	2	3	$450	✅	❌	✅	N / N	⭐️ 3 (2)
Pink Flamingo	$115,921	$414	76%	4	2	7	$250	✅	❌	✅	Y / Y	⭐️ 5 (6)
Delray & Boynton Beach Relaxation & Fun!!	$52,324	$257	55%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.4 (25)
Pool Retreat in Historic Delray	$103,784	$417	68%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
9172 Hot Tub & Pool, Private \| by Brampton Park	$72,575	$485	40%	4	2	1	$425	✅	❌	✅	Y / Y	⭐️ 5 (11)
Poolside Retreat, Beach, Shops & Cafes, Pets Yes!	$104,997	$432	65%	4	3	3	$245	✅	❌	✅	Y / Y	⭐️ 1.5 (2)
New Backyard Oasis in East Delray Close to Beach	$186,904	$504	100%	4	3	6	$200	✅	✅	✅	Y / Y	⭐️ 5 (8)
Golf cart to the BEACH!	$59,221	$261	62%	4	4	5	$0	✅	❌	❌	Y / N	⭐️ 0 (4)

2402 Seacrest Blvd Delray Beach, Florida, 33444

5 bed • 3 bath • 15 guests

Inquire about this property

Contact Andy

Owner at AirLuxe Management

$130,914

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $523/night at 61% occupancy ($116,523.79). Airbtics projects $491/night at 66% occupancy ($118,360).

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$120,605

Avg annual revenue

66%

Avg occupancy rate

$491

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

$110k

$185k

$270k

$130,914

Revenue

$130,914

Cleaning

Cohost commission

Owner payout

$130,914

$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