BNBCalc Short Term Rental Cohost Analysis 9455 W Antoinette Way, Flagstaff, AZ, 86001

8 bed • 4.5 bath • 16 guests • $0

BNB

Calc

Report by:

Sherry Capron

Sales Executive at AvantStay

scapron@avantstay.com

www.avantstay.com

Owner income

$273,651

Per year

This Airbnb could earn an additional

$34,036

Per month vs a Long-Term Rental

Annual Revenue range

$218,334 - $466,193

Annual Revenue

$408,434

AirDNA projects $1,585/night at 70% occupancy ($405,238). Airbtics projects $901/night at 69% occupancy ($227,068). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $1,575 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$126,692	$218,334	$365,766	$466,193
Occupancy	52%	65%	88%	99%
Nightly Rate	$644	$898	$1,116	$1,259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Spectacular Flagstaff Retreat!	$238,095	$988	64%	8	5	3	$575	✅	✅	✅	Y / Y	⭐️ 5 (2)
Creekside in the Pines	$225,156	$1,182	51%	7	5	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (31)
Vacation paradise Family reunions Business retreat	$216,881	$873	67%	9	8	2	$699	✅	❌	❌	Y / Y	⭐️ 5 (30)
Flagstaff Home w/Guest House: Group &Pet Friendly	$182,458	$515	92%	7	5.5	1	$550	✅	✅	✅	Y / Y	⭐️ 5 (31)
Hot Tub \|Games\| Pet Ok	$65,993	$350	48%	7	4	2	$520	❌	✅	✅	Y / Y	⭐️ 4.5 (19)
Beaver Street Trio - 3 Houses w/Fenced Yards, AC	$312,181	$813	100%	8	8	2	$475	❌	❌	✅	Y / Y	⭐️ 0 (2)
Mtn Luxe \| Heated Pool \| 6,400 sq ft! \| Int Design	$198,606	$1,292	42%	7	5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
The Spectacular Flagstaff Retreat!	$234,905	$1,126	57%	8	4.5	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Downtown Quartet w/4 Bungalows, Fenced Yards, AC	$229,848	$628	100%	7	7	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Pickleball \| Game Room \| Hot Tub \| Playground	$264,000	$1,089	65%	8	4.5	3	$700	✅	✅	✅	Y / Y	⭐️ 5 (52)
Luxury 3 Cabin Retreat on 20 Acres!	$176,224	$694	65%	7	4	2	$550	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Luxury! 6 acres, 9bd, sleeps 34	$261,107	$1,740	41%	9	7	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Mini MansionSleep 23!!Hot TubPool Table	$260,403	$924	77%	7	6	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
7BR Flagstaff Escape \| Sleeps 18 \| Hot Tub & Bocce	$144,204	$402	98%	7	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (6)

9455 W Antoinette Way Flagstaff, Arizona, 86001

8 bed • 4.5 bath • 16 guests

Inquire about this property

Contact Sherry

Sales Executive at AvantStay

Flagstaff

Zoning

Laws

$408,434

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $1,585/night at 70% occupancy ($405,238.21). Airbtics projects $901/night at 69% occupancy ($227,068).

Occupancy Rate

Top 37% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

14 Airbnb Comparables

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

$215,004

Avg annual revenue

69%

Avg occupancy rate

$901

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

$65k

$145k

$225k

$315k

$408,434

Revenue

$408,434

Cleaning

$42,643

Cohost commission

$93,940

Owner payout

$273,651

$0

Cash Investment

Renos & Furnishing

Total