BNBCalc Short Term Rental Cohost Analysis Macumba Ln, Cap Malheureux, Rivière du Rempart District,

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Owner income

€25,128

Per year

This Airbnb could earn an additional

€2,908

Per month vs a Long-Term Rental

Annual Revenue range

€30,725 - €81,437

Annual Revenue

€34,900

AirDNA projects €107/night at 58% occupancy ($22,603). Airbtics projects €152/night at 63% occupancy ($34,899). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, €152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,365	€30,725	€58,475	€81,437
Occupancy	51%	65%	78%	85%
Nightly Rate	€93	€128	€201	€257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning 3 Bed Beach Appartment with Rooftop Pool	€60,603	€247	67%	3	3	6	€57	✅	❌	❌	Y / Y	⭐️ 5 (5)
Seaside Paradise 2 minutes walk from The Lagoon	€28,479	€97	80%	3	2	4	€19	✅	❌	❌	Y / Y	⭐️ 5 (16)
Cosy private bungalow & pool, 5 mins to beach	€43,127	€142	83%	3	2.5	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (38)
Kenville 17 _ Mauritius island	€16,650	€68	67%	3	2	2	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (44)
Villa sur le Toit pour des Vacances Inoubliables	€64,493	€236	73%	3	3.5	4	€95	✅	✅	❌	Y / N	⭐️ 5 (28)
Balynéa, maison de charme à 50m de la plage	€34,080	€107	87%	3	2	2	€24	✅	❌	❌	Y / Y	⭐️ 5 (128)
Kenville 19/18, 50 metres to the beach, pool	€27,323	€146	51%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
3-bedroom house in Pereybère, 300m from the beach	€42,550	€182	64%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Luxury beachfront duplex, Coin de Mire view / 3Bed	€78,793	€276	78%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Corail Bleu Private Villa with LOV	€37,438	€256	40%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
appartement récent, moderne , 2 min de la plage	€25,303	€99	70%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (53)
TI COCO	€24,775	€79	85%	3	2	4	€28	✅	❌	❌	Y / Y	⭐️ 5 (12)
Penthouse vue sur mer 200m2	€45,706	€156	78%	3	3	2	€48	✅	❌	❌	Y / Y	⭐️ 5 (10)
Element Bay 5	€39,544	€164	63%	3	3	2	€48	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Penthouse Duplex en bord de mer	€70,221	€417	46%	3	3.5	2	€0	✅	❌	✅	Y / Y	⭐️ 0 (1)
VILLA ONE LOVE PEREYBERE PISCINE près de la mer	€31,903	€155	56%	3	3	3	€19	✅	❌	❌	Y / N	⭐️ 5 (3)
Cozy private Mauritian house- Residence Perdrix	€24,602	€87	77%	3	1.5	5	€0	✅	❌	✅	Y / Y	⭐️ 5 (29)
NEW> Villa Palmera-5min from beaches & city center	€23,307	€133	43%	3	3	3	€62	✅	✅	❌	Y / N	⭐️ 4.5 (34)
Chic Home with Private Pool, 1 min to Beach	€38,857	€123	86%	3	2	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (46)
142m2 Villa - 3 rooms with WIFI	€11,409	€89	35%	3	3	7	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Jolie villa dans complexe résidentiel spacieux	€17,522	€78	61%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Villa Baobab, cosy and Bain Boeuf Beach 5 min walk	€26,391	€195	37%	3	2.5	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Chez Govinda- In an authentic Mauritian village	€17,661	€63	76%	3	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (103)
Spacious 3-Bedroom Apartment near Pereybere Beach	€16,346	€101	43%	3	2	2	€14	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Season Break stunning apts. 5mins Pereybere Beach	€25,819	€110	64%	3	1	3	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Spacious vacation appt 3 mins form the beach	€11,222	€54	57%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Villa Corail - Repas d'arrivée offert sur place	€25,136	€104	66%	3	2	4	€0	✅	❌	❌	Y / N	⭐️ 5 (6)
Penthouse pieds dans l'eau	€35,626	€283	34%	3	3	3	€24	✅	❌	❌	Y / N	⭐️ 4 (4)
Bel appartement avec piscine dans résidence privée	€15,628	€55	70%	3	1	5	€66	❌	❌	✅	N / Y	⭐️ 5 (18)
Beautiful 3 Bedroom Penthouse with Rooftop Pool	€72,682	€239	83%	3	3	10	€29	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Azeer Villa	€10,321	€108	26%	3	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Villa Coin de Mire, 5 minute walk from the beach	€48,411	€220	60%	3	2	4	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy house for family and beach lovers	€15,337	€86	46%	3	3	2	€19	✅	❌	❌	Y / N	⭐️ 4 (8)
Villa Palma 3 bed apt w pool 200m from beach	€37,344	€117	87%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Idyllic Beach Apartment	€73,843	€252	80%	3	3.5	3	€0	✅	❌	✅	Y / N	⭐️ 5 (4)
Relaxing Holiday	€18,638	€68	75%	3	2	5	€0	✅	❌	❌	N / Y	⭐️ 0 (2)
Authentique Villa Banian, 6 min de la plage à pied	€59,462	€290	56%	3	3	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Kenville18/19, 8000m² Garten, 50m zum Strand, Pool	€27,361	€138	54%	3	2	5	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Pereybere/Springfield	€36,079	€94	100%	3	2	7	€48	✅	❌	✅	Y / N	⭐️ 5 (3)
Apartment · Roseha ·	€33,574	€175	52%	3	3	6	€77	✅	❌	❌	Y / Y	⭐️ 5 (6)

Macumba Ln Cap Malheureux, Rivière du Rempart District

3 bed • 2 bath • 6 guests

€34,900

Annual Revenue

BNBCalc predicts this property will get $152 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€34,839

Avg annual revenue

63%

Avg occupancy rate

€152

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

€30k

€55k

€80k

€6,980

Profit

Revenue

€34,900

Cleaning

€3,977

Cohost commission

€6,980

Owner payout

€25,128

€0

Cash Investment

Renos & Furnishing

€0

Total

€0