BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 10301 North Kings Highway, Myrtle Beach, SC

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$28,014

Profit (Cash Flow)

-$8,628

Cash on Cash Return

-133.2%

Annual Revenue

$28,014

AirDNA projects $170/night at 48% occupancy ($29,803). Airbtics projects $118/night at 65% occupancy ($28,014). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $118 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,813$26,350$42,085$64,245
Occupancy52%63%78%98%
Nightly Rate$89$108$137$167

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Barefoot Resort Condo w/ Pool, Tennis Court Access

No image available

$22,505
$78
63%
232$155✅✅❌Y / Y⭐️ 4.5 (32)
2b/2b Condo - The Seahorse - Barefoot Landing, NMB

No image available

$26,475
$93
76%
223$120✅❌❌Y / Y⭐️ 5 (60)
412 Cypress Bend

No image available

$64,708
$161
100%
221$235✅❌❌Y / Y⭐️ 0 (1)
Gorgeous Condo Barefoot Resort two pools *Updated*

No image available

$23,835
$81
76%
222$150✅✅❌Y / Y⭐️ 5 (153)
Barefoot Resort and Golf

No image available

$19,214
$60
85%
222$125✅✅❌Y / Y⭐️ 5 (132)
Shuttle to Oceanfront: North Myrtle Beach Retreat

No image available

$20,127
$83
61%
223$181✅❌❌Y / Y⭐️ 4.5 (12)
Barefoot Landing Retreat w/ Resort Amenities!

No image available

$24,138
$101
59%
222$176✅❌❌Y / Y⭐️ 4.5 (8)
North Myrtle Beach•Barefoot•Golf•Resort Access

No image available

$39,710
$137
75%
222$160✅✅❌Y / Y⭐️ 5 (32)
Barefoot Resort and Golf

No image available

$17,012
$83
56%
225$0✅✅❌Y / Y⭐️ 5 (32)
122 Ironwood

No image available

$62,907
$159
98%
201$235✅❌❌Y / Y⭐️ 0 (1)
3 Mi to Beach: North Myrtle Beach Condo w/ Patio!

No image available

$18,603
$94
43%
222$181✅❌❌Y / Y⭐️ 5 (7)
5 min to beach| Barefoot Landing| Amazing Golf

No image available

$30,487
$122
63%
222$150✅❌❌Y / Y⭐️ 5 (49)
Ironwood Golf Condo | North Myrtle Beach | Beach

No image available

$23,574
$90
67%
221$125✅✅❌Y / Y⭐️ 4.1 (12)
Getaway at Barefoot Resorts North Myrtle

No image available

$28,139
$129
58%
223$125✅❌❌Y / Y⭐️ 5 (21)
* Barefoot Havens Paradise*

No image available

$21,902
$98
52%
222$175✅✅❌Y / Y⭐️ 5 (12)
Updated Barefoot Resort Condo: On-Site Golf!

No image available

$21,928
$89
59%
223$155✅✅❌Y / Y⭐️ 5 (50)
2BR condo with on-site golf & furnished balcony

No image available

$15,864
$82
48%
222$131✅✅❌Y / Y⭐️ 5 (30)
1034 Ironwood

No image available

$74,299
$191
100%
201$155✅❌❌Y / Y⭐️ 0 (0)
Cozy 2BR w/ Mesmerizing Golf Course Views & Pool

No image available

$34,591
$136
65%
221$185✅✅❌Y / Y⭐️ 5 (21)
Top Rated Beach Retreat Golf & Shopping @ Barefoot

No image available

$39,927
$167
65%
223$180✅✅❌Y / Y⭐️ 5 (13)
Lovely two bedroom condo with a pool

No image available

$54,747
$218
67%
222$165✅❌❌Y / Y⭐️ 0 (1)
Child, Infant & Pet Friendly! Barefoot Resort

No image available

$31,476
$100
86%
227$0✅❌✅Y / Y⭐️ 4.5 (171)
Gorgeous condo near beach and golfing, sleeps 6

No image available

$37,352
$162
60%
2215$190✅❌❌Y / Y⭐️ 4.8 (56)
5801 Oyster Catcher Drive is the BEST PLACE to BE

No image available

$18,632
$106
47%
224$150✅❌❌Y / Y⭐️ 4.8 (56)
“Off Course” - 2/2 condo at Barefoot Golf Resort

No image available

$15,619
$79
52%
223$145✅✅❌Y / Y⭐️ 4.9 (42)
Barefoot Resort 2 BD 2 BTH condo

No image available

$31,922
$122
70%
222$125✅❌❌Y / Y⭐️ 5 (122)
Barefoot Tropical Bliss | Resort Access Included

No image available

$20,857
$124
41%
221$130✅✅❌Y / Y⭐️ 4.5 (24)
Arbor Trace #524

No image available

$23,729
$95
54%
221$309✅❌❌Y / Y⭐️ 0 (0)
Golf & Shopping @ Barefoot Resort 413 Arbor Trace

No image available

$18,607
$112
33%
221$137✅❌❌Y / Y⭐️ 5 (4)
“The Art of Coastal Elegance!”

No image available

$33,016
$97
93%
223$0✅✅❌Y / Y⭐️ 5 (178)
Beach Bungalow: 2 pools, golf and waterway views

No image available

$44,292
$139
86%
222$150✅✅❌Y / Y⭐️ 5 (64)
Cypress Bend #913

No image available

$25,010
$94
59%
221$309✅❌❌Y / Y⭐️ 5 (1)
The Rainbow Spot - Barefoot Resort Golf Retreat

No image available

$39,045
$128
81%
223$150✅✅❌Y / Y⭐️ 5 (44)
927 The Havens

No image available

$69,162
$166
100%
221$265✅❌❌Y / Y⭐️ 0 (0)
Spacious 2 bd w/Resort Access | Pickleball | Golf

No image available

$15,546
$70
47%
222$155✅❌❌Y / Y⭐️ 4.5 (14)
Peaceful, Spacious Condo Barefoot Resort

No image available

$18,709
$116
41%
223$125✅✅❌Y / Y⭐️ 5 (31)
Chic 2BR @ Barefoot w/ Modernized Interior + Pool

No image available

$61,894
$211
78%
221$185✅❌❌Y / Y⭐️ 4.5 (10)
1st Floor Barefoot Resort Villa-North Myrtle Beach

No image available

$43,813
$111
100%
224$119✅❌❌Y / Y⭐️ 4.5 (4)

Return Metrics

-133.24% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,627-$17,255-$25,882-$34,510-$43,138-$86,276-$258,828
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$8,627-$17,255-$25,882-$34,510-$43,138-$86,276-$258,828

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-133.24%

Payback Period Days

0

Return on Investment

-133.24%

property-location

10301 N Kings Hwy Myrtle Beach, South Carolina, 29572

2 bed • 1.5 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Myrtle Beach

Guide

Guide

$28,014

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $170/night at 48% occupancy ($29,803.91). Airbtics projects $118/night at 65% occupancy ($28,014).

Top 46% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$31,496

Avg annual revenue

65%

Avg occupancy rate

$118

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

$10k

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

-$8,628

Profit

Revenue

$28,014

Operating Expenses

$15,642

Operating Income

$12,372

Net Effective Rent

$21,000

Profit (Cash Flow)

-$8,628

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-133.24%

Payback Period Days

0