BNBCalc Short Term Rental Cohost Analysis bulevard "Patriarh Evtimiy", Sofia, Bulgaria

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Report by:

Emil Avramov

+359877343285

avramov.e@gmail.com

www.rentify.bg

Owner income

€15,697

Per year

This Airbnb could earn an additional

€1,882

Per month vs a Long-Term Rental

Annual Revenue range

€18,949 - €46,544

Annual Revenue

€22,586

AirDNA projects €82/night at 64% occupancy ($19,268). Airbtics projects €84/night at 70% occupancy ($21,522). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 82% occupancy rate, €75 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,904	€18,949	€28,868	€46,544
Occupancy	62%	70%	81%	91%
Nightly Rate	€55	€72	€95	€136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vitosha Str 2BD White & Blue Apt	€27,801	€82	89%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (6)
Centre two-bedroom apartment, parking on request	€13,631	€45	81%	2	1.5	1	€15	❌	❌	✅	Y / Y	⭐️ 5 (154)
Cozy & Stylish apartment in the heart of Sofia	€20,258	€64	83%	2	1	1	€25	❌	❌	✅	Y / Y	⭐️ 5 (115)
Brand New Spacious Apartment in TOP Center.	€17,343	€74	63%	2	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (26)
Parchevich 31 Center Apartment	€18,830	€54	92%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (116)
CityCenter Magnific Gem - 2 BDR & 2 Baths	€29,302	€118	66%	2	2	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (55)
Central Apartment	€19,438	€65	81%	2	1	1	€33	❌	✅	❌	Y / Y	⭐️ 5 (189)
Super Premium 2BD Suite on Vitosha Blvd	€16,416	€81	53%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.6 (41)
✨Your spacious & clean home in Sofia’s heart ✨	€20,094	€78	69%	2	1	1	€17	❌	❌	❌	Y / Y	⭐️ 5 (51)
Quiet and Cozy 2BR Apartment in the Heart of Sofia	€30,842	€136	62%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Urban Comfort: Modern and Spacious 2BDR across NDK	€13,189	€40	86%	2	1.5	1	€15	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
10 Seconds Away From the Main Street, FREE Parking	€20,228	€62	83%	2	2	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (217)
Amazing Bright 2BR Apartment in the Heart of Sofia	€36,575	€130	77%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (105)
Modern Sunny Brand New 2BR Aptm. in Ideal Centre	€33,270	€128	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Vitoshka's Finest	€30,103	€140	58%	2	1.5	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (6)
Impeccable Location 2 BR Spacious Sunny Apartment	€38,784	€139	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (117)
5 Seconds Away From Тhe Main Street, FREE Parking	€22,810	€62	94%	2	1	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (114)
Top Central Design, 2 Bedroom, NDK, Free parking	€23,255	€66	91%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (116)
Casa Dolce Far Niente 2BATH, Vitosha Blvd	€20,261	€72	75%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (99)
Vitosha Blvd Luxury 2 BDR, 2 BTH with Balcony	€33,018	€108	82%	2	2	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (97)
Design Apartment in Sofia top city center	€11,244	€60	50%	2	1	2	€18	❌	❌	✅	Y / Y	⭐️ 5 (35)
Vintage and Stylish Central 2BDRM Apt.	€12,157	€46	70%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (48)
Top Central Apartment 42	€8,245	€38	53%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (132)
Top Center up to Vitosha blvd. - All you need!	€15,498	€42	100%	2	1	1	€4	❌	❌	❌	Y / Y	⭐️ 5 (508)
Magnificent AP in downtown Sofia	€16,724	€56	75%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (52)
National Palace of Culture 2BDR rental UNIT	€13,058	€53	65%	2	2	2	€32	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Top 10% in Sofia \| Top Location \| Fully Equipped	€18,475	€51	96%	2	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (91)
✩Stylish 2 BDRM Apt w/ Patio next to Vitosha Blvd✩	€12,828	€51	66%	2	1	2	€17	❌	❌	❌	Y / Y	⭐️ 5 (329)
Cosher \| Vitosha Str 2BR Apt + City & Park Views	€16,646	€61	72%	2	2	1	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Stylish luxury 2 BDRM Unit, TOP Center	€29,858	€126	63%	2	2	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Urban Stay	€11,418	€39	75%	2	1	1	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
National Palace of Culture 1 step away!	€35,182	€229	42%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Raya Maisonette, Ideal Center	€13,327	€57	62%	2	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (23)
Top Center Perfect Longterm Spacious 2 BDR 2 Baths	€25,280	€86	79%	2	2	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (19)
Host2U Sofia 2BD Next to Vitosha blv.	€17,727	€90	51%	2	2	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (6)
Eva’s Top Center NDK Vinyl	€17,582	€73	66%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (92)
Your spacious home with terrace & 3 ACs	€35,002	€233	41%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Lovely 2 bedroom apartment in the city centre	€18,230	€76	64%	2	2	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
The Best Place in the heart of Sofia City center	€15,098	€84	49%	2	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Hristo Belchev Apartment TOP Center	€12,933	€75	46%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (12)

bulevard "Patriarh Evtimiy" Sofia, Sofia City Province

2 bed • 1 bath • 4 guests

Inquire about this property

Contact Emil

€22,586

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €82/night at 64% occupancy ($19,268.19). Airbtics projects €84/night at 70% occupancy ($21,522).

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€21,049

Avg annual revenue

70%

Avg occupancy rate

€84

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

€5k

€20k

€30k

€40k

€22,586

Revenue

€22,586

Cleaning

€3,349

Cohost commission

€4,066

Owner payout

€15,697

€0

Cash Investment

Renos & Furnishing

€0

Total

€0