BNBCalc Short Term Rental Rental Arbitrage Analysis 110 Shore Ct, Sneads Ferry, NC, 28460

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$47,883

Profit (Cash Flow)

$2,995

Cash on Cash Return

34.8%

Annual Revenue

$47,883

AirDNA projects $200/night at 84% occupancy ($61,360). Airbtics projects $230/night at 57% occupancy ($47,883). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,818	$46,639	$73,991	$97,719
Occupancy	48%	55%	68%	83%
Nightly Rate	$157	$219	$282	$304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene Stay 10 Minutes to the Beach	$30,293	$143	52%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (31)
Sniper's Nest Beach Getaway Linens included	$39,550	$204	52%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (38)
The Bunker House	$45,546	$157	74%	3	2.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (200)
Sea La Vie with Hot Tub and fenced in yard.	$25,794	$158	42%	3	2	1	$149	❌	✅	❌	Y / Y	⭐️ 5 (148)
Brand New 3BR Oceanview \| Dock \| Game Room	$44,656	$226	46%	3	2	3	$240	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Oceanfront & Sound Views * Pool *	$44,617	$211	54%	3	2	1	$220	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Just 5 short miles to North Topsail Beach!	$28,298	$156	49%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (41)
Coastal Cottage with Private Dock	$47,630	$247	51%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Bunker House II	$62,211	$194	83%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (128)
Charming vacation home, minutes to North Topsail	$35,416	$148	63%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (50)
Harbor Hideout	$35,071	$106	87%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (40)
Oceanfront Home\|Pool\|Hot Tub\|Elevator	$64,838	$296	57%	3	2.5	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (13)
Dog-Friendly/Oceanfront/Hot tub/Elevator	$60,932	$310	51%	3	2.5	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (21)
The Ocean Breeze: Oceanfront 3 bedrooms Townhome	$71,813	$304	64%	3	3.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (85)
Sunset Cove \| Easy Walk to Beach!	$44,431	$182	58%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4 (4)
The Peach at the Beach	$48,345	$278	44%	3	0	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cozy Oceanfront Escape with Scenic Views! Secure	$68,908	$211	87%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (79)
Charming home located 10 minutes from beaches	$56,623	$213	70%	3	2	1	$190	✅	❌	✅	Y / Y	⭐️ 5 (27)
Oceanfront Home\|Pool\|Hot Tub\|Elevator	$64,244	$308	54%	3	2.5	3	$400	✅	✅	✅	Y / Y	⭐️ 4.5 (18)
Oceanfront Beach House - Family getaway! Sleeps 8	$65,063	$292	60%	3	3.5	3	$260	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Sunset view 3BR Oceanfront \| Balcony \| Pool	$39,654	$183	49%	3	2	3	$235	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Pirate's Booty	$39,186	$282	36%	3	3	3	$420	❌	❌	❌	Y / Y	⭐️ 5 (10)
Dune Our Thing \| Rooftop Deck + Wet Bar!	$52,196	$234	55%	3	3.5	2	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Dog-Friendly/Oceanfront/Hot tub/Elevator	$53,351	$276	48%	3	2.5	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (35)
Sun-Sational Ocean Front- All Linens Included	$47,038	$238	54%	3	2	7	$185	✅	❌	❌	Y / Y	⭐️ 5 (26)
North Topsail ocean & pool front 3 level townhouse	$38,493	$170	60%	3	2.5	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (73)
3-Bedroom Ocean Front Topsail Dunes Condo	$101,148	$282	98%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Oceanfront Fun \| Balcony at "Ocean Dreams"	$144,840	$457	85%	3	2.5	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (22)
3BR with water access, private yard & firepit	$27,064	$145	35%	3	2	2	$222	❌	❌	❌	Y / Y	⭐️ 0 (2)
Waterfront/3BR Sleeps 6 Oceanview	$36,800	$237	39%	3	3.5	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
All-in-one: Beach, Pool, Hot Tub, and Home	$106,815	$504	57%	3	4	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (7)
P&J's Cottage Unit P - Relax on the Waterway	$53,140	$205	68%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Samudra: Ocean, Pool & Sound View Beach Getaway	$41,242	$145	76%	3	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (72)
Beautiful 3 Bedroom Townhouse! Beach! Pool! Fun!!	$32,596	$156	55%	3	2.5	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (49)
Sneads Ferry Home: Close to Beaches & Boat Ramp!	$85,644	$300	78%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Oceanfront Fun \| Balcony at "Osprey's Nest"	$46,252	$142	80%	3	2.5	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (18)
St Regis 2406	$69,520	$290	61%	3	2	3	$144	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

34.82% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,994	$5,989	$8,983	$11,978	$14,973	$29,946	$89,839
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	$2,994	$5,989	$8,983	$11,978	$14,973	$29,946	$89,839

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.82%

Payback Period Days

1048

Return on Investment

34.82%

110 Shore Ct Sneads Ferry, North Carolina, 28460

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Sneads Ferry

Guide

Zoning

Guide

Laws

$47,883

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 84% occupancy.Projected nightly rate is $230/night at 57% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$51,885

Avg annual revenue

57%

Avg occupancy rate

$230

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

$20k

$60k

$100k

$145k

$2,995

Profit

Revenue

$47,883

Operating Expenses

$18,225

Operating Income

$29,659

Net Effective Rent

$26,664

Profit (Cash Flow)

$2,995

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

34.82%

Payback Period Days

1048