BNBCalc Short Term Rental Rental Arbitrage Analysis 109 S 4th Ave, Kure Beach, NC, 28449

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,499

Profit (Cash Flow)

-$1,396

Cash on Cash Return

-16.2%

Annual Revenue

$51,499

AirDNA projects $283/night at 47% occupancy ($48,581). Airbtics projects $250/night at 56% occupancy ($51,134). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 47% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,718	$47,247	$72,534	$122,351
Occupancy	45%	51%	65%	80%
Nightly Rate	$168	$244	$294	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Carolina CottageCottages@KurePoolBeachHistoric	$30,491	$150	51%	3	1	2	$190	✅	❌	✅	Y / Y	⭐️ 4.8 (67)
Sandy Souls Luxury Getaway	$74,355	$315	63%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (37)
Masonboro ManorCottages@KurePoolBeachHistoric	$22,619	$148	35%	3	1	2	$190	✅	❌	✅	Y / Y	⭐️ 4.9 (77)
Kure Sunrise 1 Block From The Beach	$36,666	$142	65%	3	3	1	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
New Kure Beach Home (2 blocks to beach and pier!)	$52,995	$299	47%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
Oceanfront 3 BR Duplex with garage! - K125	$71,736	$400	49%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Kure Beach Treehouse	$28,984	$114	68%	3	3	1	$140	❌	❌	❌	Y / Y	⭐️ 4.6 (91)
SFW414: SeaWave-Brand New! Beautiful House, short	$48,883	$190	67%	3	2	1	$322	❌	❌	✅	Y / Y	⭐️ 5 (3)
SFW509A: Mission SEA Accomplished: 3 Bedroom	$27,318	$121	51%	3	3	1	$322	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Sandy Cheeks Family Cottage	$26,237	$89	73%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Imagine That by the Sea...	$57,172	$180	86%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (166)
Rest Ashored at KB, 2 min Walk to The Beach	$33,419	$116	69%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (95)
Ocean Breeze, Beautiful Ocean Front Townhome	$51,565	$299	46%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (267)
SF217L: Boracay Lower: Premier Oceanfront 3	$31,015	$102	80%	3	3	1	$322	❌	❌	❌	Y / Y	⭐️ 5 (4)
Barefoot Bungalow \| Close to Beach!	$47,218	$248	49%	3	2	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (3)
Slow Tide \| Steps to the Beach!	$66,985	$293	61%	3	3	3	$235	❌	❌	❌	Y / Y	⭐️ 5 (1)
Listen to the Waves from Boho Chic Palm Paradise	$53,405	$244	58%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (157)
Convenient Kure Beach Townhome w/ Fire Pit!	$106,004	$717	39%	3	4	2	$305	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Modern 3-bedroom cottage one block from beach	$51,322	$216	63%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (79)
The PaparaSea- Across the street to Ocean	$54,411	$211	63%	3	1	2	$200	❌	❌	✅	N / N	⭐️ 5 (25)
Sea Breeze Beautiful Oceanfront Townhome in Kure	$53,899	$291	49%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (246)
Ebbtide –Kure Beach oceanfront home with screened	$41,206	$245	35%	3	2	1	$310	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Peaceful Fully Stocked Cottage w/ New Kitchen	$76,147	$190	98%	3	2	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (10)
Brand New Luxury Home Ocean View Elevator 3 Suites	$88,825	$453	49%	3	4	3	$315	❌	❌	❌	Y / Y	⭐️ 0 (2)
Charming pet friendly cottage near the pier - K109	$56,576	$262	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (5)
Kure Beach PetsOK-3/1 Cottage	$75,682	$211	98%	3	1	1	$0	✅	❌	✅	N / N	⭐️ 0 (1)
Townhome w/ 2 Decks: Walk to Ocean!	$144,929	$512	76%	3	4	3	$336	❌	❌	✅	Y / Y	⭐️ 5 (9)
Brand New Luxury Home, Great Ocean Views, Elevator	$88,542	$504	48%	3	4	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Monthly Rental Nov-March! : Flip Flop House-	$34,861	$189	40%	3	2	1	$322	❌	❌	✅	Y / Y	⭐️ 3 (1)
3BR Oceanview home w/ close proximity to the beach	$16,052	$129	34%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
A Kure Cure \| Views, Short Walk to Beach!	$46,471	$194	62%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (2)
Kure Beach home steps from private beach access!!!	$41,956	$270	41%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (51)
Mermaid’s cave	$22,418	$175	35%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (83)
Biers by the Beach	$54,438	$304	48%	3	2	4	$300	❌	❌	✅	Y / Y	⭐️ 5 (59)
Sweet Cabana at Kure Beach!	$33,789	$248	37%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (17)
Come visit our Seaside Escape - it's oceanfront!	$53,661	$336	43%	3	2	7	$250	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
Newly remodeled pet friendly home - K191	$47,217	$133	97%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Hughes House - Oceanfront Vintage Cottage	$44,095	$251	48%	3	2	2	$375	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming Beach Cottage, 1 Block to Beach, Dogs OK	$55,559	$276	55%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-16.22% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,395	-$2,791	-$4,186	-$5,582	-$6,977	-$13,955	-$41,865
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	-$1,395	-$2,791	-$4,186	-$5,582	-$6,977	-$13,955	-$41,865

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.22%

Payback Period Days

Return on Investment

-16.22%

109 S 4th Ave Kure Beach, North Carolina, 28449

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,999

Zestimate

$51,499

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $283/night at 47% occupancy.Projected nightly rate is $250/night at 56% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$51,794

Avg annual revenue

56%

Avg occupancy rate

$250

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

$15k

$60k

$100k

$145k

-$1,396

Profit

Revenue

$51,499

Operating Expenses

$18,695

Operating Income

$32,804

Net Effective Rent

$34,200

Profit (Cash Flow)

-$1,396

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-16.22%

Payback Period Days