BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 478 26th St, West Palm Beach, FL, 33407

3 bed • 2 bath • 9 guests • $810,400

BNB

Calc

Owner income

$55,432

Per year

This Airbnb could earn an additional

$2,569

Per month vs a Long-Term Rental

Annual Revenue range

$65,116 - $183,709

Annual Revenue

$79,189

AirDNA projects $356/night at 72% occupancy ($93,619). Airbtics projects $297/night at 73% occupancy ($79,188). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, $297 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,213$65,116$106,331$183,709
Occupancy62%76%83%89%
Nightly Rate$180$226$338$551

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Historic 3/3 in Northwood

No image available

$57,991
$237
62%
332$200❌❌❌Y / Y⭐️ 4.5 (52)
Luxury Downtown West Palm Beach Cottage!

No image available

$57,260
$155
94%
324$109❌❌✅Y / Y⭐️ 5 (203)
Luxury 3BR Spanish Villa | Pool Table

No image available

$84,552
$328
64%
331$350✅❌✅Y / Y⭐️ 5 (43)
Blue Pineapple: Show home villa for designers

No image available

$80,381
$260
80%
333$235✅❌✅Y / Y⭐️ 5 (119)
Private Palm Oasis w/ Pool, 10 min to beach & DT

No image available

$77,152
$218
88%
322$230✅❌❌Y / Y⭐️ 5 (79)
Resort style pool home

No image available

$104,600
$466
61%
323$185✅✅✅Y / Y⭐️ 5 (15)
The Palm Manor Luxury Villa

No image available

$143,582
$496
78%
334$450✅❌✅Y / Y⭐️ 5 (20)
The Pink Palm Beach - Mediterranean Villa

No image available

$167,501
$944
48%
333$250✅❌✅Y / Y⭐️ 5 (21)
Private Oasis | Heated Pool/Spa | With Guest Suite

No image available

$144,303
$443
89%
322$0✅✅❌Y / Y⭐️ 5 (99)
BoHo Bungalow - 3 Bedroom - 5 Mins From Downtown

No image available

$49,131
$155
76%
321$200❌❌❌Y / Y⭐️ 5 (50)
Brand New House! 10 Minutes to the Beach!

No image available

$55,061
$180
80%
324$155❌❌✅Y / Y⭐️ 5 (20)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home

No image available

$56,778
$203
73%
322$155❌❌✅Y / Y⭐️ 4.8 (14)
Downtwn Coastal Home w Complimentary Pool Heating

No image available

$63,046
$369
44%
321$255✅❌✅Y / Y⭐️ 5 (30)
Chic Downtown Luxury Vacation Home 3BR-2BA

No image available

$76,657
$228
89%
324$109❌❌❌Y / Y⭐️ 5 (249)
The Tango House with Jacuzzi & Garden

No image available

$44,560
$150
77%
322$160❌✅✅Y / Y⭐️ 4.5 (31)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home

No image available

$43,206
$204
54%
322$155❌❌✅Y / Y⭐️ 4.9 (20)
New! Few minutes to Downtown, 10 to the Beach!

No image available

$49,210
$168
77%
322$155❌❌✅Y / Y⭐️ 5 (24)
5-min to Beach w/ Saltwater Pool

No image available

$67,822
$263
69%
32.52$200✅❌✅Y / Y⭐️ 5 (44)
New! Few minutes to Downtown, 10 to the Beach!

No image available

$59,093
$181
85%
322$155❌❌✅Y / Y⭐️ 5 (21)
New! Few minutes to Downtown, 10 to the Beach!

No image available

$42,583
$169
63%
322$155❌❌✅Y / Y⭐️ 5 (25)
3 bedroom Casa Azul in Historic Northwood Hills

No image available

$38,852
$124
83%
311$125❌✅✅Y / Y⭐️ 5 (48)
Luxury Spanish Colonial 3BR Home -Mins to Downtown

No image available

$85,490
$242
92%
322$109❌❌✅Y / Y⭐️ 5 (187)
Casa Del Sol - Luxury POOL Home - 3BD/2.5

No image available

$76,586
$225
93%
32.52$0✅❌❌Y / Y⭐️ 4.5 (28)
Unit 2 - Newly Modernized Historic Home

No image available

$59,604
$215
74%
312$210❌❌✅Y / Y⭐️ 4.6 (43)
West Palm Beach Oasis w/ Heated Pool: Near Beach!

No image available

$176,158
$637
75%
323$217✅❌❌Y / Y⭐️ 4.8 (47)
Palm Beach Paradise

No image available

$87,846
$551
43%
333$250✅❌✅Y / Y⭐️ 5 (15)
Bohemian Retreat-Heated Pool, Jacuzzi & Pool Table

No image available

$98,695
$278
97%
322$0✅✅✅Y / Y⭐️ 5 (52)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home

No image available

$58,150
$202
75%
322$155❌❌✅Y / Y⭐️ 4.5 (6)
Home with Private Garden and Pool Near Palm Beach.

No image available

$132,358
$438
82%
324$340✅❌❌Y / Y⭐️ 5 (99)
Sunshine Beach House Heart of West Palm-King/Q bed

No image available

$40,415
$258
41%
322$159❌❌❌Y / Y⭐️ 5 (56)
Relaxing pool and jacuzzi home

No image available

$44,578
$145
84%
321$0✅✅❌Y / Y⭐️ 4.5 (25)
*New Construction Home* 10 to Beach 5 to Downtown

No image available

$62,052
$217
72%
322$155❌❌✅Y / Y⭐️ 5 (30)
New Modern Home Near Beaches 15 mins to Downtown

No image available

$31,009
$119
60%
321$150❌❌✅Y / Y⭐️ 5 (26)
Downtown Oasis w/ Pool & Hot Tub 2mins from Beach!

No image available

$234,238
$801
78%
33.54$350✅✅❌Y / Y⭐️ 5 (28)
Cozy 3BR Home in Heart of WPB - Family Friendly

No image available

$31,593
$166
52%
322$0❌❌❌Y / Y⭐️ 4.5 (20)
Sea Breeze Bungalow: Palm Beach Paradise Retreat

No image available

$78,659
$249
84%
323$235❌❌✅Y / Y⭐️ 4.5 (33)
Tropical Paradise w/Pool -3BD/2.5 Close to Dwntwn

No image available

$75,336
$248
83%
32.51$0✅❌✅Y / Y⭐️ 4.5 (9)
Tropical Private Hideaway 3 BD-3 BATH

No image available

$106,832
$559
51%
334$250✅✅❌Y / Y⭐️ 5 (109)
Modern Living: 3-Bed, 2-Bath Home– Downtown WPB

No image available

$55,841
$209
73%
322$0❌❌✅Y / Y⭐️ 5 (3)
Contemporary 3-Bed,2-Bath Home, Downtown WPB!

No image available

$58,996
$199
81%
322$0❌❌✅Y / Y⭐️ 5 (5)

property-location

478 26th St West Palm Beach, Florida, 33407

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

West Palm Beach

Zoning


Laws

$79,189

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $356/night at 72% occupancy.Projected nightly rate is $297/night at 73% occupancy.

Top 63% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$78,943

Avg annual revenue

73%

Avg occupancy rate

$297

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

$95k

$165k

$235k

Sign up to see the data on 40 all comparables

$15,838

Profit

Revenue

$79,189

Cleaning

$9,719

Cohost commission

$15,838

Owner payout

$55,432

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

-

Year built:

1993

Size:

1,800 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Wall Furnace

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: -
  • Building area: 1,800 sqft
  • Garage: No
  • Heating: Wall furnace
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Attached
  • Amenities: Dishwasher, Dryer, Freezer, Microwave, Oven, Refrigerator, Washer
  • Price per square foot: $450

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 74434309050150140
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $751,923
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $810,400


Schools

  • Elementary School: Pleasant City Elementary School with 4/10 star rating
  • Middle School: Roosevelt Middle School with 6/10 star rating
  • High School: Palm Beach Lakes High School with 3/10 star rating