BNBCalc Short Term Rental Cohost Analysis 2947 S Atlantic Ave

2 bed • 2 bath • 6 guests • $509,700

BNB

Calc

Owner income

$30,622

Per year

This Airbnb could earn an additional

$1,055

Per month vs a Long-Term Rental

Annual Revenue range

$41,909 - $83,082

Annual Revenue

$43,745

AirDNA projects $186/night at 72% occupancy ($48,913). Airbtics projects $203/night at 59% occupancy ($43,745). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,937	$41,909	$57,203	$83,082
Occupancy	48%	55%	69%	86%
Nightly Rate	$163	$206	$223	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Beach Bungalow next to the Ocean	$25,874	$127	53%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
ICONIC & HISTORIC Oceanfront Condo	$79,368	$242	87%	2	3	7	$210	✅	✅	❌	Y / Y	⭐️ 5 (29)
Beachside vacation condo	$50,947	$160	87%	2	2	3	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
Oceanfront Beach Condo: Ocean & Intracoastal Views	$68,837	$385	48%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (26)
🏖 Ocean Front 21st Floor Vacation Paradise!!	$53,247	$199	72%	2	2	1	$200	✅	❌	❌	Y / N	⭐️ 5 (58)
Spectacular Ocean Views & Sunny/Bright Beach Condo	$55,378	$242	62%	2	2	3	$115	✅	✅	❌	Y / Y	⭐️ 5 (78)
2/2 Condo on the Beach- 8th Floor	$54,195	$306	48%	2	2	3	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
Gorgeous Ocean and River Views!! Book Today!	$44,478	$189	64%	2	2	7	$169	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Seaside Sanctuary	$41,854	$147	77%	2	2	3	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (35)
Beautiful Daytona Beach Shores Condo w/ Hot Tub!	$57,681	$173	86%	2	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Amazing Updated Beachview Condo Steps from Beach	$27,480	$106	66%	2	2	4	$155	✅	❌	❌	Y / Y	⭐️ 5 (21)
Spectacular Ocean View	$48,492	$314	41%	2	2	2	$125	✅	✅	❌	Y / N	⭐️ 4.3 (3)
Direct Oceanfront Condo-2/2-heated pool-free Wi-Fi	$36,234	$165	60%	2	2	7	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
Serene Oceanview Oasis - Luxury & Comfort	$36,130	$141	68%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (5)
8th Floor 2 Bedroom 2 Bath Gem Peck Plaza 8NE	$52,927	$164	86%	2	2	3	$155	✅	✅	❌	Y / Y	⭐️ 5 (42)
Sensational Sunsets with Ocean Views 17th Floor	$40,175	$205	52%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
Coastal Chic Oceanfront Condo	$33,994	$172	54%	2	2	7	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Upscale Condo with Direct Access to the Beach	$22,480	$74	83%	2	2	21	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Oceanic Aura - Modern Condo with Beach Access	$28,636	$128	59%	2	1	2	$106	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Beach-A-Holic 14SE 2 BR Oceanfront Picturesque	$50,995	$222	62%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Water's Edge Retreat-Direct Oceanfront 2BR Pool	$44,487	$223	54%	2	2	5	$155	✅	❌	❌	Y / Y	⭐️ 5 (20)
Panoramic Ocean and River View	$35,080	$164	58%	2	2	5	$200	✅	✅	❌	Y / Y	⭐️ 4 (8)
Livin' The Dream 17NE Oceanfront 2BR Endless Views	$43,627	$255	46%	2	2	5	$155	✅	✅	❌	Y / Y	⭐️ 5 (19)
Sea-Renity 25NW 2BR Magnificent ocean/sunset Views	$35,925	$212	46%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Beach Vibes 12BSW Awesome Views 2BR Beach Condo	$36,893	$210	48%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 5 (7)
Sleek Beachfront Getaway w/ Community Perks!	$36,763	$101	98%	2	2	7	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Oceanfront 2BR/2BA Luxury Elegance Awaits You!	$63,075	$232	74%	2	2	7	$155	✅	✅	❌	Y / Y	⭐️ 5 (3)
Millie’s Beachfront condo 7 miles from race track	$80,072	$473	46%	2	2	7	$220	✅	✅	❌	Y / Y	⭐️ 5 (1)
Heated Pool/Beach Open!Sand Dollar-Oceanfront #802	$29,057	$140	56%	2	2	7	$175	✅	✅	❌	Y / Y	⭐️ 5 (3)
SeaShell Suite Beach house!	$55,449	$182	81%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Seashell Serenade 24SW 2BR Hear the Ocean Whisper	$31,689	$211	40%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 5 (6)
Sun-Sational 4SE 2BR Come Beach More, Worry Less	$27,084	$222	33%	2	2	5	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Shorefront Sanctuary - Newly Listed!	$33,961	$211	43%	2	2	3	$140	✅	✅	❌	Y / Y	⭐️ 0 (2)
Updated 2BR 4th-Floor \| Balcony \| Pool	$25,755	$147	45%	2	2	7	$212	✅	❌	❌	Y / Y	⭐️ 4.3 (19)
Beautiful Penthouse	$41,814	$215	52%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (8)
Incredible 24th Floor Ocean & River views!	$42,330	$226	49%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (1)
Seaside Treasure - 9SW 2BR Salty Air, Don't Care	$25,749	$208	33%	2	2	5	$155	✅	✅	❌	Y / Y	⭐️ 5 (4)
Seaside Paradise 2BR the Ocean Calls - 11NW	$42,900	$223	51%	2	2	3	$155	✅	✅	❌	Y / Y	⭐️ 5 (3)
Sunny Peck Plaza 2BR 14th Floor River Views	$51,624	$236	59%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (1)
Oceanfront Condo	$34,905	$187	51%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (10)

2947 S Atlantic Ave Daytona Beach Shores, Florida, 32118-6007

2 bed • 2 bath • 6 guests

Inquire about this property

Contact Agent

$43,745

Annual Revenue

BNBCalc predicts this property will get $203 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$43,191

Avg annual revenue

59%

Avg occupancy rate

$203

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

$20k

$40k

$60k

$80k

$8,749

Profit

Revenue

$43,745

Cleaning

$6,175

Cohost commission

$8,749

Owner payout

$30,622

$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:

Year built:

1976

Size:

1,297 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
2947 S Atlantic Ave	3	3	1,458	-	1976	$425,000	-
2917 S Atlantic Ave	1	1	1,269	-	1989	$0	-
2937 S Atlantic Ave	2	2	1,561	-	1996	$0	-
3043 S Atlantic Ave	2	2	1,062	-	1974	$0	-
3043 S Atlantic Ave	2	2	1,062	-	1974	$0	-
3043 S Atlantic Ave	2	2	1,028	-	1974	$0	-
3003 S Atlantic Ave	3	2	1,900	-	1980	$430,000	98
3003 S Atlantic Ave	3	2	1,900	-	1980	$450,000	20
2917 S Atlantic Ave	2	2	1,342	-	1989	$334,000	-
3013 S Atlantic Ave	2	2	1,361	-	1987	$0	-

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: -

Lot size: -

Building area: 1,297 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 5327-08-07-N040

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $278,236

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $278,236

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/01/15	$0	0%	The Costello Family Trust, Nancy J Costello
06/30/05	$0	0%	Ted P Costello, Nancy J Costello
10/13/04	$240,000	80%	Joseph Senkovich Jr, Karen D Senkovich
11/03/03	$215,000	90%	John Shaw, Julie Shaw
09/11/00	$121,000	100%	Michael Comerford, Genevieve Comerford
08/24/00	$0	0%	Eugenia T Smith
10/05/97	$0	0%	Eugenia T Smith

Ownership

Name: Ted Costello

Owner Occupied: No

Owner Mailing Address: 16650 Se 2nd Ln, Silver Springs, FL 34488

Years Owned: 110

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No

Schools

Elementary School: R. J. Longstreet Elementary School with 4/10 star rating
Middle School: Silver Sands Middle School with 5/10 star rating