BNBCalc Short Term Rental Cohost Analysis Av. Chapultepec Sur, Guadalajara, Jal., 44150

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$12,525

Per year

This Airbnb could earn an additional

$1,491

Per month vs a Long-Term Rental

Annual Revenue range

$16,440 - $33,437

Annual Revenue

$17,893

AirDNA projects $86/night at 63% occupancy ($19,788). Airbtics projects $69/night at 71% occupancy ($17,893). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,515	$16,440	$25,363	$33,437
Occupancy	58%	66%	87%	98%
Nightly Rate	$61	$65	$77	$90

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Suite 2 Cuartos Queen y Baño Privado Americana	$13,886	$36	98%	2	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.8 (139)
Departamento Moderno en Chapultepec	$17,308	$68	65%	2	3	2	$29	❌	❌	❌	N / Y	⭐️ 4.7 (108)
Departamento en Guadalajara	$22,596	$89	67%	2	2	2	$33	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Cómodo/lindo/acogedor, zona Chapultepec-consulado	$9,985	$62	44%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Departamento completo en Chapultepec / Parking a/c	$13,842	$62	61%	2	3	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (29)
Fabulous Apartment/Chapultepec A/C La Americana	$23,001	$61	91%	2	3	1	$30	❌	❌	❌	N / Y	⭐️ 4.5 (75)
Lujoso departamento studio 2 camas, gym y alberca	$21,424	$104	54%	2	2	2	$30	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
Apartamento A/C Col. Americana	$23,022	$61	98%	2	3	1	$36	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Departamerto de lujo, Alberca, A/A, Gym, Parking.	$21,632	$74	77%	2	2	1	$25	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
Home with a View, Trendy & Stylish, Great Location	$17,078	$79	57%	2	3	2	$40	❌	❌	❌	N / N	⭐️ 4.5 (35)

Avenida Chapultepec Av. Chapultepec Sur Guadalajara, Jalisco, 44150

2 bed • 2 bath • 4 guests

Guadalajara

Zoning

Laws

$17,893

Annual Revenue

BNBCalc predicts this property will get $69 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$18,377

Avg annual revenue

71%

Avg occupancy rate

$69

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

$10k

$15k

$20k

$25k

$3,579

Profit

Revenue

$17,893

Cleaning

$3,589

Cohost commission

$3,579

Owner payout

$12,525

$0

Cash Investment

Renos & Furnishing

Total