BNBCalc Short Term Rental Cohost Analysis Seaside Boulevard, Pasay, Metro Manila, Philippines

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Owner income

$10,199

Per year

This Airbnb could earn an additional

$1,133

Per month vs a Long-Term Rental

Annual Revenue range

$9,263 - $18,425

Annual Revenue

$13,598

AirDNA projects $40/night at 57% occupancy ($8,327). Airbtics projects $44/night at 56% occupancy ($8,999). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $51 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,771	$9,263	$14,082	$18,425
Occupancy	42%	58%	73%	81%
Nightly Rate	$36	$42	$51	$60

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Staycation Shore@MOA near It’l Airport w/2 QBed	$5,677	$33	47%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (79)
Beach-Inspired 1BR Condo near MOA w/ Free Parking	$6,630	$49	35%	1	1	2	$11	✅	❌	❌	N / Y	⭐️ 5 (39)
Home At Last, a 1 BR Awesome Pool View w/ Balcony	$7,873	$37	57%	1	1	1	$11	✅	❌	❌	Y / Y	⭐️ 5 (57)
Pasay 15-1 1 br Shore 2 Res. T3 Deluxe New 2023	$11,354	$31	97%	1	1	1	$6	✅	❌	❌	Y / Y	⭐️ 4.5 (174)
Condo in Pasay Near MOA and Airport	$7,275	$41	44%	1	1	1	$16	✅	❌	❌	Y / N	⭐️ 4.8 (22)
MOA Condo Pasay/Manila Philippines Cozy & Boujee	$8,056	$71	31%	1	1	2	$0	✅	❌	❌	N / N	⭐️ 4.5 (4)
Up to 20pax - 3 Units @SHORE-MOA PASAY - Pool View	$11,936	$60	54%	1	1	1	$3	✅	❌	❌	N / Y	⭐️ 4.5 (14)
Casa Laelia	$7,225	$47	42%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Shore Residences direct pool (Mall of Asia/NAIA)	$14,735	$61	66%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (55)
Livegood Place Shore3 Res, MOA Pasay 1 Bed 1Futon	$5,701	$36	40%	1	1	3	$11	✅	❌	❌	Y / N	⭐️ 5 (18)
Stunning Hotel Feels at Shore 1	$6,917	$45	42%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (28)
Shore 3 Residences 1BR Condo near Mall of Asia	$9,196	$40	61%	1	1	2	$7	✅	❌	❌	N / Y	⭐️ 5 (19)
Luxury Seaside Sunset View at SM Mall of Asia	$15,324	$53	79%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (75)
New Condominium w/ Balcony Near Mall of Asia	$11,432	$42	73%	1	1	1	$14	✅	❌	❌	Y / N	⭐️ 5 (56)
NEW MOA 1BR Country-Vibe 43-in GoogIe TV Wi-Fi	$9,071	$35	66%	1	1	1	$14	✅	❌	❌	N / Y	⭐️ 5 (105)
1 BR Fully Furnished Condo Shore 3 across MOA-1144	$8,980	$46	52%	1	1	1	$9	✅	❌	❌	Y / Y	⭐️ 5 (7)
Rentsy @ SEA Residences MOA - Fast Wifi + Cinema	$7,035	$62	31%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 3.8 (9)
Apartment Suite- at MOA, Pasay & Near Airport!	$11,639	$60	53%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (10)
Condo Home Near MOA and Airport	$9,368	$54	44%	1	1	1	$16	✅	❌	❌	Y / Y	⭐️ 0 (0)
Homey Condo Near MOA IKEA @Shell Res Tower C	$8,578	$29	77%	1	1	1	$9	✅	❌	❌	Y / Y	⭐️ 4.5 (79)
1 BR Fully Furnished Condo Shore 3 across MOA-1146	$10,354	$46	60%	1	1	1	$9	✅	❌	❌	Y / Y	⭐️ 5 (13)
MiamiViceLuxuryStays at Shore2	$8,310	$56	38%	1	1	1	$18	✅	❌	❌	N / N	⭐️ 4.5 (41)
Shore 2* BalconySMX MOAPasayIKEA-S008.	$11,745	$36	86%	1	1	1	$9	❌	❌	❌	N / Y	⭐️ 4.5 (121)
Blissful Haven Suite Staycation near SM MOA	$10,910	$49	59%	1	1	1	$7	✅	❌	❌	Y / N	⭐️ 5 (9)
Homey Studio near MOA, Pasay City	$10,174	$35	77%	1	1	2	$11	✅	❌	❌	Y / Y	⭐️ 5 (111)
500 m from SM Mall of Asia, Shore 2 Residences	$11,990	$42	78%	1	1	2	$0	✅	❌	❌	N / N	⭐️ 5 (32)
SHORE 2Balcony MOASMXIKEAARENAPool-S009.	$10,046	$33	81%	1	1	1	$9	✅	❌	❌	N / Y	⭐️ 4.5 (85)
Cozy Studio within walking distance to MOA	$13,373	$42	84%	1	1	2	$12	✅	❌	❌	Y / Y	⭐️ 5 (114)
MOA by the Bay- PleasantPeacefulPrivate 1brCondo	$4,604	$37	34%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 4.5 (7)
Modern Industrial 1 Bedroom Condo with Balcony	$6,811	$36	48%	1	1	2	$12	✅	❌	❌	N / Y	⭐️ 5 (14)
2 Bedroom near MOA & NAIA	$11,828	$42	74%	1	1.5	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (54)
Condotel @MOA,Ayala, Parqal US,Arena SMX NAIA PICC	$7,538	$32	62%	1	1	1	$13	✅	❌	❌	Y / N	⭐️ 5 (45)
Cozy 1BR @ Shore 2 with balcony	$10,650	$35	82%	1	1	2	$9	✅	❌	❌	N / N	⭐️ 5 (12)
B&R Affordable Condotel w/ Wi-Fi near Mall of Asia	$7,573	$29	67%	1	0	3	$12	✅	❌	❌	Y / N	⭐️ 5 (12)
Apartment in Pasay	$11,639	$60	53%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (17)
SMDC SHORE RESIDENCES TOWER C 2; 1 BEDROOM UNIT	$9,663	$44	60%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (21)
Can’t Believe it’s Not A Hotel	$13,422	$52	70%	1	1	2	$9	✅	❌	❌	N / N	⭐️ 5 (24)

Seaside Boulevard Pasay, Metro Manila

1 bed • 1 bath • 4 guests

$13,598

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $40/night at 57% occupancy.Projected nightly rate is $44/night at 56% occupancy.

Occupancy Rate

Top 26% 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.

$9,165

Avg annual revenue

56%

Avg occupancy rate

$44

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

$0k

$5k

$10k

$15k

$2,720

Profit

Revenue

$13,598

Cleaning

$1,760

Cohost commission

$2,720

Owner payout

$10,199

$0

Cash Investment

Renos & Furnishing

Total