Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 137 Avian Dr 3507, Sunset Beach, NC 28468

2 bed • 2 bath • 6 guests • $285,000

BNB

Calc

Annual Revenue

$31,137

Profit (Cash Flow)

-$5,816

Cap Rate

4.7%

Annual Revenue

$31,137

AirDNA projects $155/night at 55% occupancy ($31,137). Airbtics projects $137/night at 60% occupancy ($30,023). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $155 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,173$30,853$41,300$52,663
Occupancy51%62%72%76%
Nightly Rate$122$132$152$183

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
$43,509
$132
88%
221$248✅❌❌Y / Y⭐️ 4.5 (4)
$40,783
$148
73%
221$248✅❌❌Y / Y⭐️ 5 (1)
$18,834
$81
61%
222$125✅❌❌Y / Y⭐️ 5 (174)
$30,967
$129
64%
222$150✅❌✅Y / Y⭐️ 4.8 (27)
$16,366
$80
52%
223$175✅❌❌Y / Y⭐️ 4.8 (73)
$23,376
$136
45%
222$150✅❌❌Y / Y⭐️ 4.8 (78)
$30,433
$152
52%
222$150✅❌❌Y / Y⭐️ 4.7 (14)
$33,713
$142
64%
222$50✅✅❌Y / Y⭐️ 5 (66)
$25,963
$131
50%
221$248✅❌❌Y / Y⭐️ 0 (0)
$73,724
$243
82%
224$155❌✅❌Y / Y⭐️ 4.9 (10)
$27,924
$131
57%
221$248✅❌❌Y / Y⭐️ 0 (0)
$39,465
$148
69%
221$248✅❌❌Y / Y⭐️ 4 (1)
$39,874
$138
76%
221$248✅❌❌Y / Y⭐️ 5 (1)
$22,673
$127
48%
221$150✅✅❌Y / Y⭐️ 4.5 (21)
$50,044
$182
72%
221$248✅❌❌Y / Y⭐️ 0 (0)
$34,389
$132
68%
223$140✅✅✅Y / Y⭐️ 4.9 (22)
$37,157
$154
64%
221$248✅❌❌Y / Y⭐️ 4.5 (2)
$26,990
$126
55%
221$248✅❌❌Y / Y⭐️ 4 (1)
$28,140
$84
59%
222$336✅✅❌Y / Y⭐️ 4.8 (12)
$23,444
$135
47%
225$100✅✅❌Y / Y⭐️ 5 (12)
$24,406
$93
65%
223$284❌❌❌Y / Y⭐️ 5 (7)
$28,553
$86
89%
222$135✅❌❌Y / Y⭐️ 5 (102)
$18,256
$141
33%
222$205✅❌✅Y / Y⭐️ 4.8 (24)
$24,711
$145
46%
221$248✅❌❌Y / Y⭐️ 0 (0)
$29,814
$126
64%
221$248✅❌❌Y / Y⭐️ 5 (2)
$28,721
$123
63%
223$150✅❌❌Y / Y⭐️ 5 (28)
$35,330
$155
54%
223$150❌❌✅Y / Y⭐️ 4.7 (10)
$24,548
$89
72%
223$150❌❌✅Y / Y⭐️ 5 (11)
$52,386
$182
78%
221$248✅❌❌Y / Y⭐️ 4 (3)
$36,975
$200
50%
223$125✅❌❌Y / Y⭐️ 4.8 (6)
$33,377
$122
74%
227$250✅✅❌Y / Y⭐️ 4.8 (61)
$28,380
$132
56%
221$248✅❌❌Y / Y⭐️ 4.5 (2)
$22,497
$80
75%
227$195✅✅❌Y / Y⭐️ 4.8 (63)
$37,869
$193
53%
224$125✅❌❌Y / Y⭐️ 5 (6)
$47,069
$168
74%
221$150✅❌❌Y / Y⭐️ 5 (12)
$22,255
$109
53%
222$125✅❌❌Y / Y⭐️ 5 (4)
$34,242
$126
71%
221$248✅❌❌Y / Y⭐️ 5 (1)
$37,151
$212
47%
223$150✅❌✅Y / Y⭐️ 5 (20)
$26,521
$182
37%
221$248✅❌❌Y / Y⭐️ 0 (0)

Return Metrics

-8.07% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,815-$11,631-$17,447-$23,263-$29,079-$58,159-$174,479
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$228,000$228,000$228,000$228,000$228,000$228,000$228,000
Down Payment$57,000$57,000$57,000$57,000$57,000$57,000$57,000
Property Appreciation$8,550$17,356$26,427$35,770$45,393$98,016$406,769
Total Return$287,734$290,724$293,979$297,506$301,313$324,856$517,290

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.07%

Cap Rate

4.7%

Return on Investment

7.68%

property-location

137 Avian Dr 3507 Sunset Beach, NC, 28468

2 bed • 2 bath • 6 guests

Est. $1,367/mo

Agent

This property is for sale!

Contact Agent

-22

Airbnb Investor Score

-$5,815

Annual Profit

4.7%

Cap Rate

-8.1%

Cash on Cash

$31,137

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 55% occupancy.Projected nightly rate is $137/night at 60% occupancy.

Top 61% of comparables

Top 21% 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.

$31,814

Avg annual revenue

60%

Avg occupancy rate

$137

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

-$5,816

Profit

Revenue

$31,137

Operating Expenses

$17,728

Operating Income

$13,409

Mortgage & Taxes

$19,225

Profit (Cash Flow)

-$5,816

$72,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$6,500

Closing Costs

$8,550

Total

$72,050

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.07%

Cap Rate

4.7%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$13,526

Deductible property tax

$2,821

Your total deduction

$34,947

Your adjusted annual income

$150,000 - $34,947 = $115,053

Taxes on $115,053 (30%)

$34,516

Your old tax bill

$45,000

Your new tax bill

$34,516

Estimated tax savings

$10,484

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -