BNBCalc Short Term Rental Cohost Analysis Philippines, Quezon City, CA, 18060

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Owner income

$54,110

Per year

This Airbnb could earn an additional

$6,442

Per month vs a Long-Term Rental

Annual Revenue range

$45,185 - $105,181

Annual Revenue

$77,300

AirDNA projects $232/night at 41% occupancy ($34,742). Airbtics projects $217/night at 61% occupancy ($48,347). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,041	$45,185	$79,665	$105,181
Occupancy	45%	61%	74%	88%
Nightly Rate	$152	$195	$286	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Coopersburg Vacation Rental w/ Outdoor Oasis!	$75,061	$312	61%	3	1.5	2	$198	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Totally Secluded Mountain Home in the woods.	$81,346	$335	65%	3	2.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (48)
COZY ULTRA CLEAN HOME in Allentown, Lehigh Valley	$32,890	$186	45%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (87)
Home Away From Home	$51,310	$160	86%	3	2.5	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (12)
Chic town house in cud-a-sec near Emmaus triangle	$14,888	$124	31%	3	1.5	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (59)
Allentown home PefectGetaway Near Dorney/ resort	$39,333	$307	34%	3	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (77)
Perfect Private Getaway Just Minutes to Allentown!	$61,455	$194	83%	3	2.5	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (47)
Bethlehem Escape! Blue Mnt Ski, Lehi U, Wind Creek	$45,042	$281	42%	3	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (27)
Home in Allentown \| Dorney Park \| 3 Bedroom	$63,701	$286	57%	3	2.5	2	$115	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
FULL Home DorneyPark Allentown Lehigh Valley	$28,621	$92	85%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (552)
NEW Luxury Getaway Near Historic Bethlehem	$29,192	$125	62%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (235)
Bright and Modern 3 bedroom home in Allentown	$59,184	$372	42%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Guest House at Historic Kirkland Farm	$32,770	$168	45%	3	2.5	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (47)
Bethlehem Retreat	$45,292	$185	65%	3	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (56)
Allentown Mid Century Modern Ski/Tubing/Long Term	$48,732	$254	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (295)
Beautiful home in Historic, Downtown Bethlehem	$46,972	$151	80%	3	1.5	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (430)
Quintessential Pennsylvania	$60,209	$171	95%	3	3	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (211)
Bethlehem Bliss: 10min walk to Historic Bethlehem!	$42,870	$194	59%	3	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (33)
Stylish, entire 3-bedroom, 1.5 bath, single house.	$59,613	$218	72%	3	1.5	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (141)
Serene cabin on 6 acre pond in rural Upper Bucks	$60,499	$260	62%	3	1.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (81)
Home in Allentown \| LVIA Airport \| 3 Bedroom	$54,560	$287	48%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
The Downtown Hound: opulent oasis @ Moravian U!	$47,981	$180	71%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (133)
Cheerful 3 bedroom country home with a pool	$58,739	$361	44%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (49)
Countryside Villa on 13 Acres with Outdoor Hot Tub	$89,893	$333	72%	3	2.5	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (125)
Downtown Allentown Stay	$32,272	$231	36%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (46)
Bethlehem With A View!	$47,571	$142	88%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cozy Allentown Home	$34,463	$201	46%	3	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (51)
Modern house in Bethlehem, the Christmas city.	$35,690	$303	31%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
1890 RESTORED BARN - COZY/WARM/RELAXING	$32,362	$135	65%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (148)
Organic Farm Stay	$59,436	$182	88%	3	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (68)
Bethlehem City Cottage/Ski/Tubing/Long Term/WFH	$71,039	$301	63%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (161)
☆NEW☆Cozy✔WiFi❤HBO Max✔Office☆Clean!	$44,387	$117	97%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (190)
Relax & Relief	$49,631	$240	55%	3	2	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (27)
Comfortable house in the heart of Allentown	$27,853	$145	50%	3	1.5	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (95)
Bucks County cozy home with huge backyard and deck	$69,524	$197	94%	3	2	1	$76	❌	❌	✅	Y / Y	⭐️ 5 (96)
The Great Escape- Country Farm House	$36,434	$115	82%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (377)
Spacious Victorian Historic Home	$40,519	$299	32%	3	1.5	1	$125	❌	❌	❌	N / Y	⭐️ 5 (16)
Private Upstairs Apartment in Forks	$30,039	$153	53%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Creekside Cottage with Pool on the Perkiomen Trail	$47,600	$256	49%	3	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (38)
The Blue House in Bucks County, PA	$32,582	$138	62%	3	1.5	2	$125	❌	❌	✅	N / Y	⭐️ 5 (123)

Philippines Quezon City, CA, 18060

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

$77,300

Annual Revenue

BNBCalc predicts this property will get $217 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,038

Avg annual revenue

61%

Avg occupancy rate

$217

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

$15k

$40k

$65k

$90k

$15,460

Profit

Revenue

$77,300

Cleaning

$9,530

Cohost commission

$15,460

Owner payout

$54,110

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

26 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 26 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: manila

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Southern Lehigh Senior High School with 7/10 star rating