BNBCalc Short Term Rental Cohost Analysis N Rustico Beach Trail, North Rustico, PE, C0A 1N0

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Owner income

$41,633

Per year

This Airbnb could earn an additional

$4,956

Per month vs a Long-Term Rental

Annual Revenue range

$55,459 - $136,123

Annual Revenue

$59,476

Airbtics projects $236/night at 69% occupancy ($59,476). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,852	$55,459	$73,156	$136,123
Occupancy	55%	71%	82%	89%
Nightly Rate	$177	$212	$241	$410

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful,new 3 bdrm w/ King bed	$47,682	$218	59%	3	2	28	$111	❌	❌	✅	Y / Y	⭐️ 5 (16)
January House	$53,069	$212	67%	3	2.5	7	$89	❌	❌	❌	Y / Y	⭐️ 5 (13)
Waterfront lighthouse w/ private access to shore	$110,720	$650	44%	3	2	3	$147	❌	❌	❌	Y / Y	⭐️ 5 (16)
Year Round Cottage in the Heart of Cavendish	$81,832	$264	84%	3	2.5	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (94)
Cottage with Private Hot tub	$56,119	$238	63%	3	2	5	$111	✅	✅	❌	Y / Y	⭐️ 5 (47)
La Maison Blanche - Barachois	$25,202	$90	75%	3	1	4	$74	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Brackley Blue - Private Cottage at Brackley Beach	$41,232	$186	54%	3	2	3	$136	❌	❌	❌	Y / Y	⭐️ 5 (137)
Family or Golf home with pool	$128,715	$628	56%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (12)
Dunes View Cottage	$47,078	$186	69%	3	2	3	$88	❌	❌	❌	Y / Y	⭐️ 5 (43)
Kee Kee's Place	$65,662	$196	91%	3	2	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (99)
Scenic cottage with hot tub, close to beaches!	$46,013	$172	71%	3	1	2	$126	❌	✅	❌	Y / Y	⭐️ 4.5 (30)
New Glasgow Vacation and Golf Home ARITZA	$77,409	$423	50%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Rustico Bay Hideaway Beachfront Cottage	$68,227	$255	71%	3	2.5	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mayfield Cottage, close to Cavendish	$48,254	$206	64%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Full Lighthouse	$111,711	$410	74%	3	3	2	$74	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
York Bay Place #4, Lily	$36,170	$104	94%	3	1	2	$29	❌	❌	✅	N / Y	⭐️ 4.5 (114)
PlumBlossom cottage, spacious and a water view!	$49,702	$155	87%	3	2	2	$29	❌	❌	✅	N / Y	⭐️ 4.5 (53)
Brackley Beach Sea Breeze Cottage	$59,852	$181	89%	3	1.5	3	$118	❌	❌	❌	Y / Y	⭐️ 5 (104)
New Glasgow private getaway	$19,874	$79	67%	3	2	3	$37	✅	❌	❌	Y / Y	⭐️ 5 (63)
North Rustico Beach Cottage	$59,292	$216	75%	3	2	30	$118	❌	❌	❌	Y / Y	⭐️ 5 (18)
2 minutes to the beach! \| Rustico Maison Blanc	$26,180	$129	54%	3	1	3	$74	❌	❌	❌	Y / Y	⭐️ 5 (17)
Salty Sunrise	$31,293	$171	50%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Rustico Bay View Cottage	$20,711	$114	49%	3	2	6	$111	❌	❌	❌	Y / Y	⭐️ 5 (69)
Dreamweavers Cottages and Vacation Homeplace #5	$53,895	$213	69%	3	1.5	4	$44	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Moonrise Rustic Inn, Rustico PEI	$63,831	$218	80%	3	1.5	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Charming Cavendish Cottage with Shared Pool	$63,138	$200	85%	3	2	4	$92	✅	❌	✅	Y / Y	⭐️ 5 (40)
3 Bedroom Cottage with Pool	$64,459	$238	74%	3	2	4	$0	✅	✅	❌	N / Y	⭐️ 4.5 (22)
The Montgomery (Private Hot Tub)	$118,006	$329	98%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Sundance cottages Three Bedroom Cottage	$63,055	$215	80%	3	2	4	$15	✅	❌	✅	Y / Y	⭐️ 0 (1)
Peters Dunesview Cottage	$75,819	$239	86%	3	1.5	6	$111	❌	❌	❌	Y / Y	⭐️ 5 (13)
Steele The View	$72,506	$250	74%	3	2	4	$185	❌	❌	✅	Y / Y	⭐️ 5 (3)
The Salty Sea House - North Rustico Harbourview	$60,994	$167	98%	3	2	1	$92	❌	❌	✅	Y / Y	⭐️ 5 (52)
Cricker's Corner Vacation Home, North Rustico, PEI	$37,218	$299	33%	3	1	3	$184	❌	❌	✅	Y / Y	⭐️ 5 (18)
The Happy Place -Water front Double Living Space	$60,732	$199	83%	3	2	3	$92	❌	❌	❌	Y / Y	⭐️ 5 (86)
Four Seasons Guesthouse	$35,632	$217	39%	3	1.5	3	$109	✅	❌	❌	Y / Y	⭐️ 5 (7)
Cois Farraige Beside The Sea No.1 Victoria House	$101,213	$419	66%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
York Bay Place-#12 PlumBlossom, Spacious Bay View	$60,798	$202	82%	3	2	1	$29	❌	❌	✅	N / Y	⭐️ 4.5 (54)
Dunes View	$26,183	$146	49%	3	1.5	7	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Niseko Riverside by Zen Life : Cowie Cottage	$37,937	$230	44%	3	2	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (8)
sea-view entire new build 3-bedroom cottages	$50,013	$179	76%	3	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.5 (24)

N Rustico Beach Trail North Rustico, Prince Edward Island, C0A 1N0

3 bed • 2 bath • 6 guests

$59,476

Annual Revenue

BNBCalc predicts this property will get $236 per night with 69% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$58,935

Avg annual revenue

69%

Avg occupancy rate

$236

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

$20k

$55k

$90k

$130k

$11,895

Profit

Revenue

$59,476

Cleaning

$7,748

Cohost commission

$11,895

Owner payout

$41,633

$0

Cash Investment

Renos & Furnishing

Total