BNBCalc Short Term Rental Cohost Analysis улица „св. Теодосий Търновски“, София, Bulgaria

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

Emil Avramov

+359877343285

avramov.e@gmail.com

www.rentify.bg

Owner income

$12,431

Per year

This Airbnb could earn an additional

$1,490

Per month vs a Long-Term Rental

Annual Revenue range

$12,331 - $23,458

Annual Revenue

$17,886

AirDNA projects $47/night at 71% occupancy ($12,188). Airbtics projects $49/night at 70% occupancy ($12,527). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 83% occupancy rate, $59 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,069	$12,331	$18,493	$23,458
Occupancy	62%	71%	83%	87%
Nightly Rate	$39	$46	$59	$71

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury hotel apartment "Venice-1"	$19,005	$59	87%	1	2	1	$11	❌	✅	❌	Y / Y	⭐️ 4.6 (32)
Contemporary Comfort: 1BD Flat in Lozenetz, Sofia	$23,706	$72	86%	1	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Луксозно студио One Place in Sofia A3 - Лозенец	$12,341	$78	42%	1	2	5	$39	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Our Place	$12,830	$47	74%	1	2	3	$11	❌	❌	❌	Y / Y	⭐️ 5 (14)
“Golden Horn” Apt, Extra Large Terrace	$19,513	$61	83%	1	2	2	$31	❌	✅	❌	Y / Y	⭐️ 5 (44)
Cozy studio near the park.	$9,360	$25	97%	1	2	1	$22	❌	❌	✅	N / N	⭐️ 4.8 (42)
Ethno art maisonette in the center of Sofia	$13,674	$42	85%	1	2	1	$23	❌	❌	❌	N / Y	⭐️ 5 (19)
UNIQUE Atmosphere AUTHENTIC CENTER	$17,420	$52	90%	1	2	1	$13	❌	❌	❌	Y / Y	⭐️ 4.8 (210)
Cozy apartment in the heart of Sofia Free Parking	$11,712	$40	80%	1	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
✨Apartment Central✨	$10,040	$40	68%	1	2	2	$13	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
VIP Apartment, luxurious prime Lozenets location	$23,021	$100	62%	1	2	1	$22	❌	✅	❌	Y / Y	⭐️ 4.8 (31)
Luxury hotel apartment "Venice-4"	$16,906	$59	77%	1	1	1	$11	❌	❌	❌	Y / N	⭐️ 5 (5)
The Little Things	$9,946	$36	71%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Spacious flat near Vitosha Blvd., 1 queen bed, AC	$14,940	$56	71%	1	2	2	$19	❌	❌	❌	Y / Y	⭐️ 5 (38)
"Under the stars" Apartment & Free parking	$14,163	$54	70%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (72)
Beautiful location near center, cosy apartment	$13,256	$44	79%	1	1	4	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Charming loft, very good located	$8,611	$38	58%	1	1	1	$17	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
A cozy studio near the National Palace of Culture	$7,691	$27	74%	1	1	1	$27	❌	❌	❌	Y / N	⭐️ 4.8 (80)
The White Apartment- cozy, sunny, modern; 4 people	$14,526	$45	85%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (97)
Stylish apartment, very good located	$11,624	$43	69%	1	1	1	$17	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lozenets apartment	$17,863	$67	69%	1	1	2	$41	❌	❌	❌	Y / Y	⭐️ 5 (13)
Donna's Apt/1 BDR @ Lozenets	$7,264	$44	40%	1	1	2	$41	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Gorgeous apartment in the perfect area	$7,743	$29	71%	1	1	2	$8	❌	❌	❌	N / Y	⭐️ 4.9 (166)
TOP LOCATION QUIET AND COSY+BALCONY	$4,475	$31	38%	1	2	2	$27	❌	✅	✅	Y / Y	⭐️ 5 (45)
Karina Art Apartment 1 Loft	$17,958	$82	58%	1	1	1	$17	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Relaxing & Spacious 1 BDRM place	$11,888	$47	67%	1	1	2	$19	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Yellow Apartment.	$11,656	$37	85%	1	1	3	$16	❌	❌	❌	Y / Y	⭐️ 5 (219)
Newly refurnished 1 bedroom apartment,free parking	$19,309	$62	84%	1	1	3	$22	❌	❌	❌	N / Y	⭐️ 4.7 (10)
Perfectly located modern designed apartment	$15,591	$71	57%	1	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cozy apartment near metro and park	$6,424	$41	42%	1	2	2	$6	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Bright and Airy Apartment with A Huge terrace	$15,610	$58	71%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Lozenec Residential District Apartment	$15,482	$47	90%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Fresh and Bright Two-Level Loft - Top Location	$8,079	$34	63%	1	1	3	$22	❌	❌	❌	Y / N	⭐️ 4.8 (72)
Amazing Apartment 200 meters from Metro station	$7,378	$35	53%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (240)
Pitch Black	$19,294	$68	76%	1	2	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (13)
Vintage Lozenets Apartment	$13,812	$51	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Doris' 1 Bedroom Apartment	$11,572	$42	68%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Cozy flat in central neighborhood	$8,258	$40	56%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Луксозно студио One Place in Sofia А1 - Лозенец	$14,989	$61	65%	1	1	5	$39	❌	❌	✅	Y / Y	⭐️ 5 (5)
Affordable Comfort in the Heart of Sofia	$12,180	$34	92%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (147)

улица „св. Теодосий Търновски“ Sofia, Sofia City Province

1 bed • 1 bath • 1 guests

Inquire about this property

Contact Emil

$17,886

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $47/night at 71% occupancy.Projected nightly rate is $49/night at 70% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$13,277

Avg annual revenue

70%

Avg occupancy rate

$49

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

$5k

$10k

$15k

$25k

$3,219

Profit

Revenue

$17,886

Cleaning

$2,836

Cohost commission

$3,219

Owner payout

$12,431

$0

Cash Investment

Renos & Furnishing

Total