BNBCalc Short Term Rental Cohost Analysis 201 S Ocean Blvd

4 bed • 3 bath • 10 guests • $626,900

BNB

Calc

Report by:

Noelle Shulskie

Senior Sales Executive at Vacasa LLC

843-995-2522

noelle.shulskie@vacasa.com

www.vacasa.com

Owner income

$74,469

Per year

This Airbnb could earn an additional

$6,495

Per month vs a Long-Term Rental

Annual Revenue range

$109,837 - $195,422

Annual Revenue

$106,385

AirDNA projects $308/night at 82% occupancy ($92,246). Airbtics projects $399/night at 73% occupancy ($106,384). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $399 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$70,799	$109,837	$157,870	$195,422
Occupancy	64%	69%	87%	95%
Nightly Rate	$299	$428	$487	$551

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Private 4BR Cottage Ocean Blvd	$49,062	$683	18%	4	3	2	$95	✅	✅	❌	Y / Y	⭐️ 5 (1)
Classy oceanfront condo w/lazy river, pool, +	$150,564	$541	74%	4	3	1	$303	✅	✅	❌	Y / Y	⭐️ 3.6 (3)
Ocean Bay Club 1310- 4 BR Oceanfront Condo w/Pools	$76,618	$300	66%	4	3	1	$182	✅	✅	❌	Y / Y	⭐️ 5 (1)
Ocean Bay Club 607 \| Oceanfront Four Bedroom Condo	$41,164	$162	68%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (42)
Ocean Bay Club 1605-4BR/3BA Oceanfront condo	$106,478	$440	63%	4	3	1	$182	✅	✅	❌	Y / Y	⭐️ 0 (0)
Pretty oceanfront family condo w/lazy river, pool+	$120,216	$460	69%	4	3	1	$303	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Direct Oceanfront, Parking near Door,Pool, Hot tub	$65,353	$248	72%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (237)
Ocean Bay Club 810 \| Oceanfront Four Bedroom Condo	$55,639	$190	78%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (25)
Luxe oceanfront family condo w/amenities galore	$125,821	$365	92%	4	3	1	$303	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Ocean Bay Club - 807	$92,115	$422	54%	4	3	1	$350	✅	❌	❌	Y / N	⭐️ 0 (0)
Verandas - 806 Oceanfront Condo	$84,148	$360	63%	4	3	1	$380	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Lovely 4 Bedroom oceanfront condo. Great views	$129,372	$498	69%	4	3	3	$381	✅	✅	❌	Y / Y	⭐️ 5 (4)
“The Sandlot” Ocean Bay Club. 4BR/3 Bath/Sleeps 9	$56,583	$297	51%	4	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (61)
4 bedroom oceanfront condo. Ocean Drive. Amenities	$85,749	$333	64%	4	3	3	$381	✅	✅	❌	Y / Y	⭐️ 5 (3)
Charming oceanfront condo w/pool & lazy river	$105,750	$425	65%	4	3	1	$303	✅	✅	❌	Y / Y	⭐️ 5 (5)
Ocean Bay Club 202-4BR/3BA Oceanfront condo	$151,835	$468	87%	4	3	1	$182	✅	✅	❌	Y / Y	⭐️ 0 (0)
Oceanfront 4 bdrm family condo w/lazy river, pool	$105,089	$477	56%	4	3	1	$303	✅	✅	❌	Y / Y	⭐️ 4.7 (6)
4 bedroom oceanfront condo. Ocean Drive.	$121,185	$498	65%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Ocean Bay Club - 110	$112,059	$428	68%	4	3	1	$350	✅	❌	❌	Y / N	⭐️ 0 (0)
Ocean Bay Club - 1304	$127,847	$428	78%	4	3	1	$350	✅	❌	❌	Y / N	⭐️ 0 (0)
Ocean Bay Club 909	$33,077	$118	68%	4	3	1	$446	✅	✅	❌	Y / Y	⭐️ 0 (0)
Stunning 4 bedroom oceanfront condo. Ocean Drive.	$85,612	$333	69%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Newest 4BR -Ocean Bay Club,Pools,Oceanfront Condo!	$32,787	$80	94%	4	3	1	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Luxury oceanfront family condo w/lazy river, pool	$122,340	$432	76%	4	3	1	$303	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
4 bedroom 3 bath oceanfront-Pools/Views/Location!	$119,653	$487	64%	4	3	3	$381	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Lovely airy oceanfront condo w/lazy river, pool, +	$136,951	$460	80%	4	3	1	$303	✅	❌	❌	Y / Y	⭐️ 3.5 (4)
Spacious oceanfront Resort style property + Free A	$53,664	$164	87%	4	3	1	$282	✅	✅	❌	Y / Y	⭐️ 0 (0)
4 bedroom oceanfront. Great amenities.	$133,067	$487	70%	4	3	3	$335	✅	❌	❌	Y / Y	⭐️ 5 (4)
Exquisite 4 BR 3 BA Oceanfront Ocean Bay Club	$177,648	$487	97%	4	3	1	$792	❌	✅	❌	Y / Y	⭐️ 4.8 (16)
Gorgeous 4BR Beach Access Oceanfront Winter rental	$56,945	$320	48%	4	3	3	$240	✅	❌	❌	Y / Y	⭐️ 4.5 (44)
4 bedroom-3 bath oceanfront condo-Pool/Great view	$90,305	$292	81%	4	3	3	$412	✅	❌	❌	Y / Y	⭐️ 3.8 (5)
Ocean Bay Club - 402	$65,869	$199	78%	4	3	1	$350	✅	❌	❌	Y / N	⭐️ 4 (1)
Ocean Front Penthouse @ Ocean Bay Club 1701!	$73,984	$327	56%	4	3	1	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
4 bedroom oceanfront condo. Ocean Drive.	$173,391	$516	91%	4	3	3	$381	✅	✅	❌	Y / Y	⭐️ 5 (3)
4 Bedroom oceanfront condo w/lazy river, pool, +	$168,026	$457	99%	4	3	1	$303	✅	❌	❌	Y / Y	⭐️ 0 (0)
New 4BR @ Ocean Bay Club - Pools, Oceanview Condo!	$302,836	$902	90%	4	3	1	$275	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
4 bedroom 3 bath oceanfront. Pool/Amenities/Views!	$175,020	$489	96%	4	3	3	$381	✅	✅	❌	Y / Y	⭐️ 5 (1)
Light & breezy oceanfront condo w/lazy river, pool	$236,436	$680	95%	4	3	1	$303	✅	✅	❌	Y / Y	⭐️ 4 (3)
New Listing! Ocean Bay Club 107	$33,306	$91	100%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Corner oceanfront family condo w/lazy river, pool	$149,257	$642	62%	4	3	1	$303	✅	❌	❌	Y / Y	⭐️ 4 (2)

201 S Ocean Blvd North Myrtle Beach, South Carolina, 29582-8202

4 bed • 3 bath • 10 guests

Inquire about this property

Contact Noelle

Senior Sales Executive at Vacasa LLC

North Myrtle Beach

Guide

$106,385

Annual Revenue

BNBCalc predicts this property will get $399 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$109,570

Avg annual revenue

73%

Avg occupancy rate

$399

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

$30k

$120k

$210k

$305k

$21,277

Profit

Revenue

$106,385

Cleaning

$12,438

Cohost commission

$21,277

Owner payout

$74,469

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

Year built:

1998

Size:

1,633 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
201 S Ocean Blvd	4	3	1,633	-	1998	$0	-
201 S Ocean Blvd	4	3	1,737	-	1998	$0	529
201 S Ocean Blvd	4	3	1,737	-	1998	$0	45
201 S Ocean Blvd	4	3	1,737	-	1998	$620,000	-
501 S Ocean Blvd	1	1	858	-	1999	$215,000	-
201 S Ocean Blvd	4	3	1,850	-	1998	$590,000	-
201 S Ocean Blvd	4	3	1,737	-	1998	$0	-
201 S Ocean Blvd	4	4	2,807	-	1998	$0	-
102 N Ocean Blvd	4	3	1,608	-	1999	$0	-
102 N Ocean Blvd	4	3	1,568	-	1999	$0	-

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: 1

Lot size: -

Building area: 1,633 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 356-07-04-0294

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $34,440

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $328,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/05/03	$306,000	100%	Beach Buddies Fourever Xi
07/30/99	$292,000	100%	John Barazotto, Colleen Barazotto
06/26/98	$221,750	100%	David Hoffman, Homeira Hoffman

Ownership

Name: Beach Buddies Fourever Xi

Owner Occupied: No

Owner Mailing Address: 900 N Main St, Abbeville, SC 29620

Years Owned: 258

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Ocean Drive Elementary with 9/10 star rating
Middle School: North Myrtle Beach Middle School with 7/10 star rating
High School: North Myrtle Beach High School with 7/10 star rating