BNBCalc Short Term Rental Cohost Analysis 3322 Kingham Road, Lake Charles, LA

2 bed • 1 bath • 3 guests • $210,500

BNB

Calc

Owner income

$20,018

Per year

This Airbnb could earn an additional

$983

Per month vs a Long-Term Rental

Annual Revenue range

$20,366 - $41,878

Annual Revenue

$21,038

AirDNA projects $111/night at 37% occupancy ($15,000). Airbtics projects $108/night at 52% occupancy ($20,512). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,533	$20,366	$28,713	$41,878
Occupancy	39%	53%	60%	76%
Nightly Rate	$89	$99	$123	$143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Exclusive Retreat! Mins To Casinos & McNeese!	$14,297	$98	35%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (66)
Beautiful Home - Guest Favorite -Dog Friendly	$22,406	$113	52%	2	2.5	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (36)
Artistic Hideaway.... Entire Duplex!	$22,490	$167	33%	2	2	1	$80	❌	❌	✅	N / Y	⭐️ 5 (4)
Chic Living	$16,023	$77	53%	2	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (180)
Close to Everything in ❤️ of Lake Charles	$20,924	$89	60%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (55)
Quick Comfort	$18,001	$82	58%	2	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.2 (47)
Executive Custom built home in Lake Charles!	$14,945	$129	30%	2	2	2	$143	❌	❌	❌	Y / Y	⭐️ 5 (90)
Highly Sought After Guest Favorite -Dog Friendly	$25,241	$124	53%	2	2.5	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (13)
Lake Charles Cottage w/ Fireplace & Yard!	$17,059	$78	54%	2	1	2	$78	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cajun Culture Cottage....... Entire Duplex/House!	$39,606	$207	48%	2	2.5	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lake Charles Townhouse	$23,529	$134	44%	2	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (22)
2/2 King Suites w/ Patio Oasis & Covered Parking	$27,091	$108	66%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (132)
Hebert’s Cajun Hideaway B&B Cozy/Comfortable	$24,307	$103	61%	2	2	2	$57	❌	✅	✅	Y / Y	⭐️ 4.8 (11)
Cozy Downtown Cottage	$28,878	$100	76%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (95)
2 bedroom home in the center of lake charles	$16,187	$73	58%	2	1	4	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Contemporary Living	$14,165	$85	43%	2	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (314)
Petite Belle \| Lake Charles Cozy Downtown Cottage	$12,986	$110	29%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
New!Downtown 2 bed/2 bath	$33,338	$152	58%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cheerful Downtown Cottage!	$13,959	$123	28%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (86)
Downtown Cottage	$14,419	$86	39%	2	1	2	$75	❌	❌	❌	Y / N	⭐️ 4.5 (61)
Charming 2-bedroom Townhouse in Lake Charles	$26,741	$92	76%	2	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (72)
Amazing Location - Guest Favorite / Dog Friendly	$30,743	$142	58%	2	2.5	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (77)
Cottage home antique character!	$16,111	$108	34%	2	2	1	$125	❌	❌	❌	Y / N	⭐️ 5 (35)
Oldie but Comfy Lil'Cottage	$18,287	$75	60%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Bright Townhouse Downtown Lake Charles	$41,818	$167	64%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (111)
Charming townhouse in downtown Lake Charles	$31,931	$96	88%	2	1.5	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (152)
YES! Lake Charles Apartment	$22,850	$89	62%	2	1	1	$76	❌	❌	❌	Y / Y	⭐️ 5 (29)
Townhouse Near McNeese	$15,950	$91	44%	2	1.5	28	$65	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Attractive Lake Charles townhouse, near McNeese	$31,766	$96	87%	2	1.5	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (97)
Centrally located near casinos and great eats	$18,727	$94	49%	2	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (22)
Jean’s Place	$21,239	$90	56%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
The Carriage House - Downtown	$11,472	$86	33%	2	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (8)
Historic, Cozy Downtown Cottage	$24,492	$112	56%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (29)
Bee'z Cottage	$19,364	$120	39%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lake Charles Quiet Getaway	$24,819	$90	67%	2	1	2	$100	❌	❌	❌	Y / N	⭐️ 5 (2)
Cheerful Cottage W/Fenced in Yard Monthly Discount	$20,019	$95	48%	2	1	4	$130	❌	❌	✅	Y / Y	⭐️ 5 (19)
Downtown Townhouse	$18,406	$131	37%	2	2.5	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (13)
College Oaks Cottage	$20,556	$110	46%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (12)
Upstairs two bed town home	$10,512	$75	36%	2	1	4	$105	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Centrally located 2 bedroom apartment	$41,395	$128	87%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (37)

3322 Kingham Rd Lake Charles, Louisiana, 70601

2 bed • 1 bath • 3 guests

Inquire about this property

Contact Agent

Lake Charles

Zoning

Laws

$21,038

Annual Revenue

BNBCalc predicts this property will get $108 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$22,176

Avg annual revenue

52%

Avg occupancy rate

$108

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

$20k

$30k

$45k

$0

Profit

Revenue

$21,038

Cleaning

$2,820

Cohost commission

Owner payout

$20,018

$4,200

Cash Investment

Renos & Furnishing

$4,200

Total

$4,200

Property Overview

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

Lot size:

Year built:

Size:

Type:

TOWNHOUSE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00303860

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $164,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $210,500

Schools

Elementary School: Oak Park Elementary School with 3/10 star rating
Middle School: Oak Park Middle School with 3/10 star rating
High School: Lagrange High School with 2/10 star rating