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 99 Virgil Avenue, Buffalo, NY

6 bed • 2 bath • 16 guests • $410,400

BNB

Calc

Report by:

Andy Meyer

Owner at AirLuxe Management

+1 (866) 599-9253

info@airluxemanagement.com

https://airluxemanagement.com/

Owner income

$85,294

Per year

This Airbnb could earn an additional

$7,614

Per month vs a Long-Term Rental

Annual Revenue range

$78,897 - $178,609

Annual Revenue

$121,849

AirDNA projects $432/night at 42% occupancy ($66,269). Airbtics projects $373/night at 64% occupancy ($87,191). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $457 rate per night.

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

Percentiles25%50%75%90%
Revenue$52,061$78,897$126,413$178,609
Occupancy58%65%73%81%
Nightly Rate$236$319$457$585

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
All you can ask in one- TWO Big apartments
$46,968
$306
41%
622$150❌❌❌Y / Y⭐️ 5 (136)
6 BEDROOMS-2 KITCHENS-perfect home for big groups.
$39,874
$318
33%
62.52$150❌❌❌Y / Y⭐️ 5 (93)
Family Friendly 6 Bedroom House in Quiet Village
$69,790
$328
54%
622$275❌❌❌Y / Y⭐️ 5 (44)
Modern* Brand New* 6 bdrm House Sleeps 12
$57,331
$271
54%
622$250❌❌✅Y / Y⭐️ 5 (58)
Large 5 Bedroom Home for Buffalo Niagara Visitors
$37,401
$167
58%
521$150❌❌❌N / Y⭐️ 4.8 (137)
Walkable Elmwood Village Home with Parking
$135,296
$356
100%
521$250❌❌✅Y / Y⭐️ 5 (9)
The Blue house at 19th
$32,987
$189
44%
522$150❌❌✅Y / Y⭐️ 5 (66)
Large 6bed House Elmwood village
$88,685
$321
73%
622$240❌❌❌Y / Y⭐️ 4.8 (13)
Perfect Location: 6 Bedrooms, New Kitchen & Baths
$95,406
$370
69%
622$150❌❌❌Y / Y⭐️ 5 (106)
Massive Architecturally Amazing Grand Victorian
$214,443
$722
80%
75.52$275❌❌❌Y / Y⭐️ 5 (117)
Familly Package (even the dog)
$44,815
$196
61%
622$150❌❌✅Y / Y⭐️ 5 (179)
Cheerful 5 bedroom home with big, bright kitchen.
$53,462
$234
61%
52.52$150✅❌❌Y / Y⭐️ 5 (98)
Large Charming Victorian Oasis in Elmwood Village
$97,717
$391
66%
621$299❌❌❌Y / Y⭐️ 5 (30)
The Butterfly Garden in the City- AC Central.
$44,307
$237
49%
52.52$150❌❌❌Y / Y⭐️ 5 (99)
Walk Score 90 Parking Fast Wi-Fi
$56,535
$209
65%
621$200❌❌✅Y / Y⭐️ 5 (163)
Entire 2 Floors House, 6 Bedrooms with A/C
$84,159
$323
68%
623$200❌❌✅Y / Y⭐️ 5 (31)
Buffalo's Best Airbnb (Sleeps 15)
$154,365
$583
70%
641$250❌❌✅N / Y⭐️ 5 (50)
Downtown Duplex w/GameRoom, Sleeps 14 (Both Units)
$57,414
$219
62%
521$249✅❌✅Y / Y⭐️ 5 (52)
Perfect Private Getaway in the Heart of Buffalo!
$35,552
$145
63%
522$264❌❌❌N / N⭐️ 4.7 (24)
Big Modern Downtown BFLO House (With Game Console)
$53,013
$185
70%
521$175❌❌✅Y / Y⭐️ 5 (33)
Elmwood Village Quarters Buffalo 6BR 2B Sleeps 11
$103,344
$363
76%
6228$300❌❌✅Y / Y⭐️ 5 (23)
Allentowns Best Airbnb + Game Room
$67,353
$258
68%
522$125❌❌❌Y / Y⭐️ 5 (21)
Heart of Buffalo • Free Parking • Clean!
$104,379
$418
66%
621$280❌❌✅Y / Y⭐️ 5 (31)
Living Large Downtown
$122,123
$547
61%
632$0❌❌❌Y / Y⭐️ 0 (1)
Down town Buffalo, Entire house
$102,226
$317
86%
72.51$130❌❌❌Y / Y⭐️ 5 (214)
♥ 5 BDR | Entire Home | Fast WiFI ♥
$118,314
$510
63%
522$150❌❌✅Y / Y⭐️ 5 (8)
18 Guests Three Family Home at Bidwell and Elmwood
$205,533
$640
82%
771$375❌❌❌Y / Y⭐️ 5 (33)
Large Elmwood Village Home, Sleeps 12
$63,626
$301
56%
622$160❌❌✅Y / Y⭐️ 4.7 (50)
Elmwood Village! 5 bedroom, 2 bath, parking
$153,999
$460
90%
522$286❌❌✅Y / Y⭐️ 5 (6)
Oasis | Pool, Patio, Poker Table, Kid&Pet-Friendly
$156,062
$612
68%
532$285✅❌✅Y / Y⭐️ 5 (88)
Cheerful Entire 2units House/Air Cond&Priv Parking
$52,509
$232
59%
623$200❌❌✅Y / Y⭐️ 5 (33)
Mars Research Facility Rooftop Basketball Crt
$270,674
$1,250
58%
773$200❌✅✅Y / Y⭐️ 5 (6)
Stylish & Roomy Full House Dtwn
$141,861
$502
75%
742$260❌❌❌Y / Y⭐️ 5 (10)
Big 5Bd 2B Farmers Market Upper!
$95,585
$310
81%
522$220❌❌❌Y / Y⭐️ 5 (10)
Upper West Side Quarters Buffalo 6BR 2B Sleeps 13
$67,951
$260
67%
6228$300❌❌✅Y / Y⭐️ 5 (19)
Bertie Bay Bliss
$156,089
$544
76%
53.53$265✅✅❌Y / Y⭐️ 5 (40)
Allentown Home, Close to All Quiet Enough to Sleep
$74,045
$382
52%
522$150❌❌❌Y / Y⭐️ 5 (15)
The Village Place *best location in WNY* sleeps 11
$122,101
$457
73%
52.52$0❌❌❌Y / Y⭐️ 5 (20)
The Manhattan Retreat 4 bdrm, 2 bthrm.
$33,313
$202
40%
521$175❌❌❌Y / Y⭐️ 4.8 (60)
Modern Home | Downtown Buffalo
$69,576
$292
60%
621$150❌❌❌N / N⭐️ 5 (11)

property-location

99 Virgil Ave Buffalo, New York, 14216

6 bed • 2 bath • 16 guests

Agent

Inquire about this property

Contact Andy

Owner at AirLuxe Management

Buffalo

Guide

Zoning

Market

Guide


Laws


Market Data

$121,849

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $432/night at 42% occupancy.Projected nightly rate is $373/night at 64% occupancy.

Top 26% of comparables

Top 26% 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.

$94,504

Avg annual revenue

64%

Avg occupancy rate

$373

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

$110k

$190k

$270k

Sign up to see the data on 40 all comparables

$24,370

Profit

Revenue

$121,849

Cleaning

$13,985

Cohost commission

$24,370

Owner payout

$85,294

$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:

5,248 sqft

Year built:

1926

Size:

2,868 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Gas, Forced Air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: 2
  • Lot size: 5,248 sqft
  • Building area: 2,868 sqft
  • Garage: No
  • Heating: Gas, forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: Paved, Two or More Spaces
  • Amenities: Gas Water Heater
  • Price per square foot: $143

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1402000785600006025000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $211,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $410,400


Schools

  • High School: Middle Early College High School with 3/10 star rating