BNBCalc Short Term Rental Cohost Analysis West Palm Beach Public Dock, South, West Palm Beach, FL, 33401

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Owner income

$50,191

Per year

This Airbnb could earn an additional

$2,745

Per month vs a Long-Term Rental

Annual Revenue range

$60,978 - $160,918

Annual Revenue

$71,701

AirDNA projects $343/night at 50% occupancy ($62,639). Airbtics projects $293/night at 67% occupancy ($71,701). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,593	$60,978	$125,556	$160,918
Occupancy	56%	71%	78%	85%
Nightly Rate	$164	$226	$430	$506

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3/2 Ocean Breeze Escape	$60,410	$226	70%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
.5 miles from Downtown! (3/2) Bungalow in WPB	$102,165	$373	73%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (11)
Coral Cove Hideaway \| Guest House & Heated Pool!	$120,288	$446	72%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)
New! Few minutes to Downtown, 10 to the Beach!	$46,816	$158	78%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (24)
Historic 3/1 West Palm Beach safe, near everything	$35,912	$157	57%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
New Pool Paradise! WPB 3/2 Designer Home (no pets)	$162,442	$671	61%	3	2	4	$450	✅	❌	❌	Y / Y	⭐️ 5 (38)
Downtown West Palm Beach Stay	$30,844	$184	43%	3	2	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (67)
Bali-esque Retreat~Near Convention Center & Beach	$82,418	$292	73%	3	2	4	$199	✅	❌	❌	Y / Y	⭐️ 5 (165)
Penthouse Condo. Downtown & mins from Beach	$80,140	$231	93%	3	2	5	$250	✅	✅	✅	Y / Y	⭐️ 5 (48)
Home w/bikes steps away from Intracoastal & Downtown	$73,296	$277	71%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (139)
Chic Downtown Vacation Home -Location Location!	$46,308	$133	89%	3	2	4	$109	❌	❌	✅	Y / Y	⭐️ 5 (172)
Casa Biscayne, with #1 Superhost in West Palm!	$153,894	$512	81%	3	3	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (100)
The Palm	$38,071	$135	73%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (69)
The Eddison	$39,064	$140	72%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (66)
New! Few minutes to Downtown, 10 to the Beach!	$41,136	$161	64%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (24)
Downtown Dutch Colonial	$119,470	$493	65%	3	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (37)
Black Flamingo: Flamingo Park Pet Friendly, Fenced	$48,567	$252	50%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (28)
NEW 3-Bed 2-Bath West Palm Beach Vacation Home	$56,778	$203	73%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
House w/ King Suite close to CityPlace downtown	$39,341	$143	71%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (52)
Casa Vizcaya, with #1 Superhost!	$135,829	$427	85%	3	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (54)
West Palm Paradise: huge backyard BBQ arcade games	$45,704	$229	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
NEW 3-Bed 2-Bath West Palm Beach Vacation Home	$43,206	$204	54%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
The Mango Hideout \| Saltwater Pool & Hot Tub!	$124,029	$437	76%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (67)
Casa Raven: Curated Modern Home for 10 - Casa 5	$62,520	$219	78%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Casa Zenhaven - Designer Poolside Haven!	$189,051	$640	80%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (23)
Brand New House! 10 Minutes to the Beach!	$52,768	$172	80%	3	2	4	$155	❌	❌	✅	Y / Y	⭐️ 5 (18)
Historic 3/2 West Palm Beach safe, near everything	$33,948	$157	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
Conch House, Private Heated Pool, Private Garden🏳️‍🌈	$161,549	$506	86%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (16)
Hacienda Flamingo: Apt. DOS - for 10	$71,963	$226	87%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (47)
Gorgeous 3 bedrooms Spanish Historic Pool House	$99,679	$477	57%	3	2.5	1	$125	✅	❌	✅	Y / Y	⭐️ 4 (18)
POOL Home 2 - Renovated 3bd/2ba near Downtown	$31,979	$166	49%	3	2	10	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
The Private Palms- 3bd - 5min to Beach (+Parking)	$37,596	$175	55%	3	2	5	$180	❌	❌	✅	Y / Y	⭐️ 5 (41)
3BR home with shared courtyard - dogs ok	$26,471	$146	35%	3	2	2	$239	❌	❌	✅	Y / Y	⭐️ 0 (2)
Luxury Villa - 3BR with Pool & Chef's Kitchen	$124,788	$663	51%	3	2.5	3	$95	✅	❌	✅	Y / Y	⭐️ 5 (77)
New Construction Home 10 to Beach 5 to Downtown	$61,323	$212	73%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (30)
Stylish Retreat in Downtown WPB, 5 Min to Airport	$123,602	$450	73%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Great Pool Walk to Convention Center	$93,288	$428	59%	3	2	4	$175	✅	❌	❌	Y / Y	⭐️ 5 (48)
New! Few minutes to Downtown, 10 to the Beach!	$55,327	$172	83%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (21)
New Heated Pool Villa in Heart of West Palm Beach	$70,980	$309	60%	3	1	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (55)
Cozy House near Airport/Downtown	$24,946	$142	48%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (74)

West Palm Beach Public Dock West Palm Beach, Florida, 33401

3 bed • 2 bath • 7 guests

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$71,701

Annual Revenue

BNBCalc predicts this property will get $293 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$76,197

Avg annual revenue

67%

Avg occupancy rate

$293

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

$80k

$130k

$190k

$14,340

Profit

Revenue

$71,701

Cleaning

$8,970

Cohost commission

$14,340

Owner payout

$50,191

$0

Cash Investment

Renos & Furnishing

Total