BNBCalc Short Term Rental Investment Analysis 200 Olde Towne Yacht Clb Dr, Beaufort, NC, 28516

3 bed • 4 bath • 9 guests • $340,000

BNB

Calc

Annual Revenue

$48,724

Profit (Cash Flow)

$25,343

Cap Rate

8.4%

Annual Revenue

$48,724

AirDNA projects $295/night at 44% occupancy ($47,408). Airbtics projects $230/night at 58% occupancy ($48,723). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,378	$42,017	$88,056	$110,044
Occupancy	44%	56%	73%	82%
Nightly Rate	$160	$200	$322	$357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yacht Club Dream (Sound Front Condo)	$30,305	$138	60%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Waterfront Condo Getaway	$46,901	$185	69%	3	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (76)
Breathtaking Views on the Water Luxury Condo	$56,003	$233	62%	3	2	7	$200	✅	✅	✅	Y / Y	⭐️ 5 (58)
Luxurious 3 bedroom condo	$32,058	$205	42%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (171)
20% Early Bird for June, July, Aug! Book Now!	$59,648	$194	81%	3	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (33)
Islands and Inlets - the best views on the Crystal	$53,034	$246	54%	3	2	1	$210	✅	✅	❌	Y / Y	⭐️ 0 (1)
The Heart of Beaufort on Broad	$35,089	$105	84%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (83)
The Ichabod Mason House on Ann	$41,673	$153	73%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (224)
Mermaid Escape	$45,282	$181	66%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (33)
Sea Serenity - the best views in the coastal Carol	$65,330	$357	50%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Best Views in town! Beaufort House #22	$46,779	$334	38%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Seabbatical—3Bdrm *Location, location, location!	$50,728	$252	55%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
"Beau Tonic on Gordon"	$69,152	$201	94%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (167)
The Coastal Cottage.	$53,951	$178	82%	3	1.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (40)
Seahorse! Walking distance to downtown Beaufort!	$20,037	$150	35%	3	1	2	$125	❌	❌	❌	N / N	⭐️ 5 (78)
Charming Beaufort Getaway: Walk to the Waterfront!	$30,664	$109	55%	3	1	2	$248	❌	❌	✅	Y / Y	⭐️ 4 (6)
Come Sail Away in Sailboat!	$18,433	$148	32%	3	1	2	$125	❌	❌	❌	N / N	⭐️ 5 (72)
Creek View formally Sea Witch I	$23,146	$121	49%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (124)
Bella Vita "Beautiful Life"	$52,009	$175	80%	3	2	3	$50	✅	✅	✅	Y / Y	⭐️ 5 (18)
Gull Cottage in Beaufort NC	$26,370	$151	47%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Comfortable Historic Home in Heart of Beaufort	$41,492	$141	79%	3	1.5	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (151)
Beaufort Penthouse - Stunning water views and walk	$73,295	$334	59%	3	3	3	$320	❌	❌	❌	Y / Y	⭐️ 5 (6)
West Lodge PET Friendly...FREE wifi and Cable TV	$33,947	$219	39%	3	2.5	2	$150	❌	❌	✅	N / N	⭐️ 4.5 (20)
Historic Beveridge House 1841	$55,531	$413	36%	3	4	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (41)
Historic Corner Cottage - Beaufort	$48,217	$196	66%	3	1.5	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (89)
Ann Street Dream-Quaint and Cozy Historic Cottage!	$89,988	$321	73%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (13)
Anchor House 2 blocks to water	$25,312	$163	40%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Atlantic Beach Home By Fort Macon State Park	$92,550	$375	65%	3	2	2	$310	❌	❌	❌	Y / Y	⭐️ 5 (10)
Waterfront Vacation Home away from Home	$48,400	$200	64%	3	3.5	3	$195	✅	❌	✅	Y / Y	⭐️ 5 (17)
Condo with wonderful sound view!	$28,591	$252	31%	3	2	7	$160	✅	✅	❌	Y / Y	⭐️ 5 (21)
Relaxing Sands Villas Available winter monthly	$40,108	$212	50%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (10)
3BR @ A Place at the Beach III, Atlantic Beach, NC	$70,027	$361	53%	3	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
PVT Boat Waterfront Dtwn Morehead Slip Available	$27,049	$141	45%	3	2	1	$125	❌	❌	❌	N / N	⭐️ 5 (219)
Waterfront w/Pool, Jacuzzi, and Gym! Beach Access!	$37,155	$188	54%	3	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Ocean Point in A Place At The Beach, your oceanfro	$73,493	$337	58%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (3)
Top floor - magnificent sunsets	$119,682	$327	100%	3	2	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Historic Home on Front Street	$133,853	$484	75%	3	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
Trails End-Home near downtown Beaufort	$70,638	$193	100%	3	1.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

7.05% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,343	$50,686	$76,030	$101,373	$126,717	$253,434	$760,304
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$375,543	$411,392	$447,557	$484,046	$520,870	$710,366	$1,585,573

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.05%

Cap Rate

8.44%

Return on Investment

9.89%

200 Olde Towne Yacht Clb Dr 6 Beaufort, North Carolina, 28516

3 bed • 4 bath • 9 guests

Purchase Price

Est. $1,631/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$25,343

Annual Profit

8.4%

Cap Rate

7.1%

Cash on Cash

$48,724

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $295/night at 44% occupancy.Projected nightly rate is $230/night at 58% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$50,168

Avg annual revenue

58%

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

$15k

$55k

$95k

$135k

$25,343

Profit

Revenue

$48,724

Operating Expenses

$20,014

Operating Income

$28,709

Mortgage & Taxes

$3,366

Profit (Cash Flow)

$25,343

$359,200

Cash Investment

Down Payment

$340,000

Renos & Furnishing

$9,000

Closing Costs

$10,200

Total

$359,200

DSCR Ratio

Strong

8.53

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.05%

Cap Rate

8.44%

Return on Investment

9.89%

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

Deductible property tax

$3,366

Your total deduction

$13,014

Your adjusted annual income

$150,000 - $13,014 = $136,986

Taxes on $136,986 (30%)

$41,096

Your old tax bill

$45,000

Your new tax bill

$41,096

Estimated tax savings

$3,904

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:

1,742 sqft

Year built:

2022

Size:

2,428 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Electric, Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 4

Lot size: 1,742 sqft

Building area: 2,428 sqft

Garage: No

Heating: Electric, heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: Marina

Parking: On Site, Paved

Amenities: -

Price per square foot: $354

Lot Info

Zoning: -

Land Use: -

Parcel Number: 639500699581000

Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

Year Assessed:

Assessed Value: $257,307

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Beaufort Elementary School with 7/10 star rating
High School: East Carteret High School with 7/10 star rating