BNBCalc Short Term Rental Cohost Analysis E Legon - Trasacco Estate Rd, , Greater Accra Region,

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$11,045

Per year

This Airbnb could earn an additional

$1,227

Per month vs a Long-Term Rental

Annual Revenue range

$12,041 - $39,966

Annual Revenue

$14,727

AirDNA projects $64/night at 42% occupancy ($9,817). Airbtics projects $96/night at 42% occupancy ($14,726). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 42% occupancy rate, $96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,762	$12,041	$24,131	$39,966
Occupancy	27%	37%	55%	70%
Nightly Rate	$67	$87	$118	$153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 2 bedroom Home, Accra, East Legon Wifi DSTV	$14,352	$62	61%	2	2.5	3	$63	❌	❌	❌	Y / N	⭐️ 5 (67)
Lovely 2-bedroom furnished apartment-Adjiringanor1	$14,749	$65	62%	2	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Lovely 2-bedroom furnished apartment-Adjiringanor2	$16,654	$65	70%	2	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Deluxe 2 bedroom home Accra East Legon,Wi-Fi, DSTV	$16,639	$61	72%	2	2.5	3	$63	❌	❌	❌	Y / N	⭐️ 5 (42)
Self Made Estates Apt5	$26,490	$154	47%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Self Made Estates Apt 6	$26,490	$154	47%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Ameena’s Cozy	$31,951	$97	90%	2	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Self Made Estates Apt4	$19,601	$153	35%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Self Made Estates Apt3	$30,800	$153	55%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Hither Apartments 2-Bed Flat #1	$23,058	$126	50%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Self Made Estates Apt2	$31,770	$155	56%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Self Made Estates Apt1	$25,199	$153	45%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Serene 2 BR Apt @ Adjiringanor w/ Fast Wi-Fi.	$8,960	$68	36%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 4 (2)
Paris View 2	$10,065	$55	50%	2	2.5	3	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Premier plush apartment 6	$21,282	$114	51%	2	2.5	1	$0	✅	✅	❌	N / N	⭐️ 5 (4)
Premier plush apartment 7	$15,996	$115	38%	2	2.5	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
Modern 2 - Bedroom New Build	$9,388	$45	57%	2	2	7	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Yokwa Heights - 2 bedroom apartment	$17,715	$88	55%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 5 (1)
2 bd in East Legon, Adjiringanor with generator	$8,461	$68	34%	2	2.5	1	$0	❌	❌	❌	Y / N	⭐️ 5 (7)
Cozy Modern Apt \|2BR w/Pool & Gym,15min to Airport	$25,521	$84	83%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Luxurious 2 bedroom Apartment	$17,733	$95	51%	2	2	2	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Clean and Cozy 2 bedroom Apartment - Adjiringanor	$13,869	$116	31%	2	2	1	$20	❌	❌	❌	Y / N	⭐️ 0 (1)
Cozy East legon 2bedroom suite with 24hr security	$17,901	$89	55%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Stylish 2-bed in East Legon.	$9,858	$77	35%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Full 2-Bedroom Apartment in East Legon	$13,068	$42	85%	2	2.5	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (3)

E Legon - Trasacco Estate Rd Greater Accra Region

2 bed • 2 bath • 4 guests

$14,727

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $64/night at 42% occupancy.Projected nightly rate is $96/night at 42% occupancy.

Occupancy Rate

Top 46% 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.

$14,809

Avg annual revenue

42%

Avg occupancy rate

$96

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

$15k

$20k

$35k

$2,945

Profit

Revenue

$14,727

Cleaning

$1,816

Cohost commission

$2,945

Owner payout

$11,045

$0

Cash Investment

Renos & Furnishing

Total