BNBCalc Short Term Rental Cohost Analysis Rue Sismondi, Genève, GE, 1201

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

federica.mantovani@hotmail.com

Owner income

$42,012

Per year

This Airbnb could earn an additional

$5,001

Per month vs a Long-Term Rental

Annual Revenue range

$45,301 - $131,116

Annual Revenue

$60,017

AirDNA projects $164/night at 70% occupancy ($41,930). Airbtics projects $170/night at 74% occupancy ($45,947). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 70% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,008	$45,301	$80,090	$131,116
Occupancy	63%	70%	88%	98%
Nightly Rate	$141	$173	$245	$360

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Two Bedroom Suit - Lake View	$96,262	$331	76%	2	2	1	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
Charming flat near the lake	$38,247	$209	50%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Appartement bord du lac Genève	$92,097	$356	70%	2	2	5	$221	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Beautiful, Central and Confortable - 2 rooms	$83,556	$226	98%	2	2	2	$161	❌	❌	❌	Y / Y	⭐️ 5 (74)
Apartment very well located opposite the station	$61,369	$214	77%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Appartement avec grande terrasse très bien situé	$36,246	$142	68%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.4 (158)
Beautiful attic center town	$53,440	$170	84%	2	1	1	$61	❌	❌	❌	Y / Y	⭐️ 4.7 (263)
Lovely 2 bedrooms 2 minutes walk from the lake	$71,880	$205	95%	2	2	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (21)
2 bedroom spacious apartment @City Centre Geneva	$37,927	$154	64%	2	2	4	$83	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Appartement au Pâquis	$46,446	$141	88%	2	1	3	$78	❌	❌	❌	N / Y	⭐️ 4.8 (141)
Bright spacious 2 bedrooms flat in the city center	$70,910	$236	78%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
City Center Cosy Apartment #41	$45,268	$140	84%	2	2	1	$73	❌	❌	✅	N / Y	⭐️ 4.2 (33)
Amazing 2 bedroom Flat in the heart of Geneva	$48,404	$169	77%	2	1	6	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (312)
Beautiful 2-bedroom Apart Attic 100 sqm 6 persons	$77,650	$663	32%	2	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (21)
Stylish 180 sq.m architect apartment / LAKE	$129,363	$503	70%	2	3	2	$83	❌	❌	❌	Y / Y	⭐️ 5 (18)
Chic Central Apt: Lake Proximity	$55,946	$213	71%	2	1	2	$55	❌	❌	❌	N / Y	⭐️ 4.3 (39)
80m2 au 4ème étage avec ascenseur et balcon.	$47,928	$135	97%	2	1	7	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Modern cosy bright flat 90m2	$82,443	$222	100%	2	2	2	$83	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Beautiful apartment next to lake	$113,877	$334	93%	2	2	2	$78	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful Lake view 2 bdr flat	$66,704	$405	45%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Stunning and luxurious two-bedroom flat	$57,553	$284	54%	2	1	5	$210	❌	❌	❌	Y / Y	⭐️ 4 (4)
Peaceful & Renovated - Perfectly Located	$65,201	$301	56%	2	2	3	$101	❌	❌	❌	N / Y	⭐️ 4.2 (96)
Genève appartement	$38,302	$161	65%	2	1	10	$0	❌	❌	✅	N / N	⭐️ 3.6 (10)
City Center Cosy Apartment #21	$45,199	$138	88%	2	2	1	$72	❌	❌	✅	N / Y	⭐️ 4 (27)
Beautifully furnished 2 bed, Lake and UN	$26,977	$117	63%	2	2	29	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
City Center Cosy Apartment #31	$43,895	$142	81%	2	2	1	$73	❌	❌	✅	N / Y	⭐️ 4.2 (9)
City Center Cosy Apartment #21	$34,541	$142	63%	2	2	1	$73	❌	❌	✅	N / Y	⭐️ 4 (12)
City Center Cosy Apartment #51	$36,888	$140	68%	2	1	1	$73	❌	❌	✅	N / Y	⭐️ 3.8 (30)
Genève lac	$33,105	$135	67%	2	1	10	$0	❌	❌	✅	N / Y	⭐️ 3.8 (4)
City Center Cosy Apartment #12	$38,291	$140	69%	2	1	1	$73	❌	❌	✅	N / Y	⭐️ 4.3 (40)
Modern 2bedroom stay overlooking Geneva downtown	$58,648	$177	89%	2	2	2	$83	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
2 Bedrooms Apartment in the Heart of Geneva	$39,237	$160	67%	2	2	12	$133	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartment close to Cornavin Train Station	$44,169	$191	59%	2	1	2	$47	❌	❌	❌	N / Y	⭐️ 4.4 (279)
L’appartement Chance à Genève	$26,110	$123	58%	2	1	30	$0	❌	❌	✅	N / Y	⭐️ 3 (2)
City Center Cosy Apartment #52	$47,141	$140	87%	2	1	1	$73	❌	❌	✅	N / Y	⭐️ 4 (14)
Ginebra cerca del lago hasta 5 personas Céntrico	$57,395	$160	98%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Al lado del lago 4 a 5 persGinebra cerca del tren	$62,586	$170	100%	2	1	1	$61	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Apartment in the heart of Geneva	$65,190	$274	65%	2	2	20	$88	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
2 bedroom apartment in the heart of Geneva!	$88,320	$221	100%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.4 (12)

Rue Sismondi Genève, Genève, 1201

1 bed • 1 bath • 2 guests

Inquire about this property

Contact

$60,017

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 70% occupancy.Projected nightly rate is $170/night at 74% occupancy.

Occupancy Rate

Top 53% 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.

$57,816

Avg annual revenue

73%

Avg occupancy rate

$225

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

$25k

$60k

$95k

$130k

$12,003

Profit

Revenue

$60,017

Cleaning

$7,802

Cohost commission

$12,003

Owner payout

$42,012

$0

Cash Investment

Renos & Furnishing

Total