BNBCalc Short Term Rental Rental Arbitrage Analysis 12001 Old Vine Blvd, Lewes, DE, 19958

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,408

Profit (Cash Flow)

$13,903

Cash on Cash Return

210.7%

Annual Revenue

$56,408

AirDNA projects $236/night at 47% occupancy ($40,512). Airbtics projects $188/night at 56% occupancy ($38,452). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,743	$36,631	$58,117	$96,163
Occupancy	42%	56%	66%	84%
Nightly Rate	$125	$173	$234	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Salty Roots Surf Shack_Beach_Shops_Dining_History	$31,329	$134	61%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
BnB’s Dog-Friendly Cottage	$36,145	$182	52%	2	1	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Beach town Condo in Lewes! 1st Floor!	$49,197	$192	65%	2	2	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (35)
Modern-Coastal Lewes Beach 1st Floor Condo	$29,506	$126	61%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (38)
Beautiful condo in Villages of Five Points, Lewes	$21,670	$103	53%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (112)
2Br/2 Bath Condo -Lewes-Rehoboth	$14,395	$123	31%	2	2	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (14)
Cozy condo in the Villages of Five Points, Lewes	$21,755	$102	54%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (86)
Mimi’s Place @ The Villages of 5 Points in Lewes	$19,869	$111	43%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (115)
Blue Crab Condo - pet friendly, monthly available	$28,348	$105	68%	2	2	2	$169	✅	❌	✅	Y / Y	⭐️ 4.8 (54)
Newly Renovated 2BR Condo w/ Pools Trails & Linens	$49,267	$156	84%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
1st Floor Beach-town Condo in Lewes	$24,894	$96	64%	2	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (91)
Village at Five Points Condo Getaway	$22,516	$87	69%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (21)
Charming Lewes Condo w/ Community Amenities!	$86,747	$369	63%	2	2	2	$114	✅	❌	❌	Y / Y	⭐️ 5 (31)
Lewes Condo w/ Pool Access: 3 Mi to the Beach!	$22,948	$154	38%	2	2	3	$191	✅	❌	✅	Y / Y	⭐️ 4.7 (5)
Rehoboth/Lewes Condo-Many Amenities(Dog Friendly)	$45,751	$281	42%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (64)
Villages at Five Points Serenity \| Beach	$38,221	$138	72%	2	1	1	$304	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Modern Condo near Lewes Beach	$26,220	$139	48%	2	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (24)
Pet-Friendly Lewes Condo ~ 4 Mi to Beaches!	$32,264	$99	78%	2	2	2	$155	✅	❌	✅	Y / Y	⭐️ 5 (8)
Charming Two Bedroom Condo on Bike Trail	$27,607	$175	41%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (55)
Lewes Beach Condo w/ Pool Access: 4 Mi to Coast	$98,846	$305	88%	2	2	4	$119	✅	❌	❌	Y / Y	⭐️ 4.4 (29)
3 Mi to Savannah Beach: Lewes Condo w/ Pool Access	$38,008	$148	66%	2	2	5	$135	✅	❌	❌	Y / Y	⭐️ 5 (3)
Seaside Escape at Five Points	$41,226	$272	39%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Lovely Condo in Lewes	$33,924	$170	54%	2	2	5	$160	✅	❌	❌	Y / Y	⭐️ 5 (8)
Newly Renovated Lewes Condo Minutes from Beach!	$27,524	$114	61%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (26)
Nancy's Nest	$47,777	$201	64%	2	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (13)
Elegant Coastal Resort Condo: 4 Mi to Beaches!	$108,219	$314	93%	2	2	5	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
The Artist's Chic Beach Condo	$57,336	$312	50%	2	2	1	$99	❌	❌	❌	Y / N	⭐️ 4.9 (26)
Totally Beachin' 1st floor 2BR Retreat @ Lewes	$30,293	$100	78%	2	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (57)
Charming Lewes 2 bd / 2 ba at Five Points	$38,379	$214	49%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
1204 Lewes	$49,367	$382	34%	2	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (13)
5206BS Lewes Beach 2BR Condo w/ Amenities/Parking	$28,875	$263	30%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Totally Beachin’ 1st Floor Condo	$46,623	$193	66%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Perfect condo minutes from the beach!	$41,504	$270	42%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Mermaid Lounge - 2 Bed, 2 Bath Condo - Lewes, DE	$62,805	$195	88%	2	2	5	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (117)
Short distance to beach, town and shops	$68,891	$208	87%	2	2	6	$150	✅	❌	❌	Y / Y	⭐️ 5 (27)
Village at 5 Points Condo	$39,132	$198	54%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 4.8 (26)
Everything Lewes, East of Rt 1! Bike to beaches	$36,517	$172	58%	2	2	6	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

210.65% 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)	$13,903	$27,806	$41,709	$55,612	$69,516	$139,032	$417,096
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	$13,903	$27,806	$41,709	$55,612	$69,516	$139,032	$417,096

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

210.65%

Payback Period Days

173

Return on Investment

210.65%

12001 Old Vine Blvd Lewes, Delaware, 19958

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,408

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 47% occupancy.Projected nightly rate is $188/night at 56% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$39,355

Avg annual revenue

56%

Avg occupancy rate

$188

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

$45k

$75k

$110k

$13,903

Profit

Revenue

$56,408

Operating Expenses

$19,333

Operating Income

$37,075

Net Effective Rent

$23,172

Profit (Cash Flow)

$13,903

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

210.65%

Payback Period Days

173