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 Street, West Palm Beach, FL

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
$57,991
$237
62%
332$200❌❌❌Y / Y⭐️ 4.5 (52)
Luxury Downtown West Palm Beach Cottage!
$57,260
$155
94%
324$109❌❌✅Y / Y⭐️ 5 (203)
Luxury 3BR Spanish Villa | Pool Table
$84,552
$328
64%
331$350✅❌✅Y / Y⭐️ 5 (43)
Blue Pineapple: Show home villa for designers
$80,381
$260
80%
333$235✅❌✅Y / Y⭐️ 5 (119)
Private Palm Oasis w/ Pool, 10 min to beach & DT
$77,152
$218
88%
322$230✅❌❌Y / Y⭐️ 5 (79)
Resort style pool home
$104,600
$466
61%
323$185✅✅✅Y / Y⭐️ 5 (15)
The Palm Manor Luxury Villa
$143,582
$496
78%
334$450✅❌✅Y / Y⭐️ 5 (20)
The Pink Palm Beach - Mediterranean Villa
$167,501
$944
48%
333$250✅❌✅Y / Y⭐️ 5 (21)
BoHo Bungalow - 3 Bedroom - 5 Mins From Downtown
$144,303
$443
89%
321$0✅✅❌Y / Y⭐️ 5 (99)
Brand New House! 10 Minutes to the Beach!
$49,131
$155
76%
324$200❌❌❌Y / Y⭐️ 5 (50)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home
$55,061
$180
80%
322$155❌❌✅Y / Y⭐️ 5 (20)
Downtwn Coastal Home w Complimentary Pool Heating
$56,778
$203
73%
321$155❌❌✅Y / Y⭐️ 4.8 (14)
Chic Downtown Luxury Vacation Home 3BR-2BA
$63,046
$369
44%
324$255✅❌✅Y / Y⭐️ 5 (30)
The Tango House with Jacuzzi & Garden
$76,657
$228
89%
322$109❌❌❌Y / Y⭐️ 5 (249)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home
$44,560
$150
77%
322$160❌✅✅Y / Y⭐️ 4.5 (31)
New! Few minutes to Downtown, 10 to the Beach!
$43,206
$204
54%
322$155❌❌✅Y / Y⭐️ 4.9 (20)
5-min to Beach w/ Saltwater Pool
$49,210
$168
77%
32.52$155❌❌✅Y / Y⭐️ 5 (24)
New! Few minutes to Downtown, 10 to the Beach!
$67,822
$263
69%
322$200✅❌✅Y / Y⭐️ 5 (44)
New! Few minutes to Downtown, 10 to the Beach!
$59,093
$181
85%
322$155❌❌✅Y / Y⭐️ 5 (21)
3 bedroom Casa Azul in Historic Northwood Hills
$42,583
$169
63%
311$155❌❌✅Y / Y⭐️ 5 (25)
Luxury Spanish Colonial 3BR Home -Mins to Downtown
$38,852
$124
83%
322$125❌✅✅Y / Y⭐️ 5 (48)
Casa Del Sol - Luxury POOL Home - 3BD/2.5
$85,490
$242
92%
32.52$109❌❌✅Y / Y⭐️ 5 (187)
Unit 2 - Newly Modernized Historic Home
$76,586
$225
93%
312$0✅❌❌Y / Y⭐️ 4.5 (28)
Palm Beach Paradise
$59,604
$215
74%
333$210❌❌✅Y / Y⭐️ 4.6 (43)
Bohemian Retreat-Heated Pool, Jacuzzi & Pool Table
$176,158
$637
75%
322$217✅❌❌Y / Y⭐️ 4.8 (47)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home
$87,846
$551
43%
322$250✅❌✅Y / Y⭐️ 5 (15)
Home with Private Garden and Pool Near Palm Beach.
$98,695
$278
97%
324$0✅✅✅Y / Y⭐️ 5 (52)
Sunshine Beach House Heart of West Palm-King/Q bed
$58,150
$202
75%
322$155❌❌✅Y / Y⭐️ 4.5 (6)
Relaxing pool and jacuzzi home
$132,358
$438
82%
321$340✅❌❌Y / Y⭐️ 5 (99)
*New Construction Home* 10 to Beach 5 to Downtown
$40,415
$258
41%
322$159❌❌❌Y / Y⭐️ 5 (56)
New Modern Home Near Beaches 15 mins to Downtown
$44,578
$145
84%
321$0✅✅❌Y / Y⭐️ 4.5 (25)
Downtown Oasis w/ Pool & Hot Tub 2mins from Beach!
$62,052
$217
72%
33.54$155❌❌✅Y / Y⭐️ 5 (30)
Cozy 3BR Home in Heart of WPB - Family Friendly
$31,009
$119
60%
322$150❌❌✅Y / Y⭐️ 5 (26)
Sea Breeze Bungalow: Palm Beach Paradise Retreat
$234,238
$801
78%
323$350✅✅❌Y / Y⭐️ 5 (28)
Tropical Paradise w/Pool -3BD/2.5 Close to Dwntwn
$31,593
$166
52%
32.51$0❌❌❌Y / Y⭐️ 4.5 (20)
Tropical Private Hideaway 3 BD-3 BATH
$78,659
$249
84%
334$235❌❌✅Y / Y⭐️ 4.5 (33)
Modern Living: 3-Bed, 2-Bath Home– Downtown WPB
$75,336
$248
83%
322$0✅❌✅Y / Y⭐️ 4.5 (9)
Contemporary 3-Bed,2-Bath Home, Downtown WPB!
$106,832
$559
51%
322$250✅✅❌Y / Y⭐️ 5 (109)

property-location

478 26th St West Palm Beach, Florida, 33407

3 bed • 2 bath • 9 guests

West Palm Beach

Zoning


Laws

$79,189

Annual Revenue

BNBCalc predicts this property will get $297 per night with 73% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

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.

$74,665

Avg annual revenue

72%

Avg occupancy rate

$284

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