BNBCalc Short Term Rental Cohost Analysis 692 10th Ave, New York, NY, 10019

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$67,052

Per year

This Airbnb could earn an additional

$2,642

Per month vs a Long-Term Rental

Annual Revenue range

$98,684 - $204,773

Annual Revenue

$95,789

AirDNA projects $893/night at 63% occupancy ($205,482). Airbtics projects $423/night at 62% occupancy ($95,788). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $423 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,870	$98,684	$148,853	$204,773
Occupancy	43%	69%	79%	84%
Nightly Rate	$250	$387	$505	$655

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Duplex with Backyard in Hell’s Kitchen	$195,736	$1,163	45%	3	3	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
3 Bedrooms oasis in Times Square	$184,120	$584	84%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
3BR Unit in West 50th St Hell's Kitchen, Manhattan	$37,512	$250	41%	3	2	30	$225	❌	❌	❌	Y / N	⭐️ 0 (0)
Unbeatable & Massive Midtown 3 Bedroom / 2 BA APT	$124,047	$458	74%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
626 10th avenue apartment	$73,200	$250	80%	3	2	30	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Epic Location! Spacious 3BR Loft in Midtown West!	$128,553	$463	74%	3	1	30	$165	❌	❌	❌	Y / Y	⭐️ 4.6 (25)
Midtown West Furnished 3 Bedroom Apartment	$33,973	$221	42%	3	1	30	$250	❌	❌	✅	N / Y	⭐️ 0 (0)
3BR/1BA! Near Times Square!	$64,183	$548	32%	3	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stylish 3BR/1BA Flat in the Heart of NYC	$105,781	$305	94%	3	1	30	$250	❌	❌	❌	N / N	⭐️ 4.8 (4)
3BR Cozy NYC Central! Amazing Getaway!	$81,756	$253	85%	3	1	5	$250	❌	❌	❌	Y / Y	⭐️ 4 (3)
A+ Location! Bright 3BR Loft Midtown West!	$93,258	$392	65%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Midtown West 3 Bedroom Washer/dryer/Dishwasher	$37,385	$227	45%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming Midtown West 3 BR Exposed Brick	$44,056	$143	78%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.8 (9)
Beautiful 3BR Apt in the Heart of the Big Apple!	$97,731	$387	69%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)

692 10th Ave New York, New York, 10019-7182

3 bed • 1 bath • 6 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

New York

Guide

Market

Guide

Market Data

$95,789

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $893/night at 63% occupancy.Projected nightly rate is $423/night at 62% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$91,384

Avg annual revenue

62%

Avg occupancy rate

$423

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

$35k

$85k

$140k

$195k

$19,158

Profit

Revenue

$95,789

Cleaning

$11,379

Cohost commission

$19,158

Owner payout

$67,052

$0

Cash Investment

Renos & Furnishing

Total