BNBCalc Short Term Rental Rental Arbitrage Analysis 2310 N Ocean Blvd 9th Floor - Unit 901, Myrtle Beach, SC, 29577

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$42,460

Profit (Cash Flow)

-$13,541

Cash on Cash Return

-311.3%

Annual Revenue

$42,460

AirDNA projects $155/night at 55% occupancy ($31,137). Airbtics projects $85/night at 69% occupancy ($21,421). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 75% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,101	$21,784	$30,193	$45,067
Occupancy	63%	71%	80%	86%
Nightly Rate	$68	$76	$94	$133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous Clean Condo w/ Brilliant Oceanfront View	$13,408	$54	55%	1	1	3	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (208)
Condo at Meridian Plaza	$19,513	$65	71%	1	1	1	$138	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Boardwalk LUX Shoreline/ Prime Location	$20,112	$84	54%	1	1	2	$130	✅	✅	❌	N / Y	⭐️ 5 (125)
1101 Oceanfront 1 bedroom Myrtle Beach!	$44,476	$137	86%	1	1	1	$75	✅	❌	❌	N / Y	⭐️ 4.5 (74)
1103 Newly Renovated Condo in Myrtle Beach! HVAC UV SANITIZER Oceanfront, Close to everything! 1103	$34,848	$117	77%	1	1	1	$85	✅	✅	❌	N / Y	⭐️ 5 (104)
Oceanfront one bedroom end unit Palms 1603	$43,076	$133	85%	1	1	1	$85	✅	✅	❌	N / Y	⭐️ 5 (57)
Ocean View Condo	$17,598	$84	53%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (52)
Ocean & City Views/ Near Convention Ctr-SaltyDaze	$11,248	$62	38%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (105)
Oceanfront Penthouse at the Plaza	$22,190	$76	64%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (199)
Renovated Oceanfront King Suite - Meridian 701	$71,585	$196	97%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 0 (1)
Oceanfront Condo , Great Location	$13,075	$74	42%	1	1	1	$100	✅	✅	❌	N / Y	⭐️ 4.5 (364)
Oceanfront! King Bed!	$30,787	$94	86%	1	1	2	$150	✅	✅	❌	N / Y	⭐️ 4.5 (165)
Great Location, Beautiful Oceanfront View	$13,404	$74	41%	1	1	1	$100	✅	✅	❌	N / Y	⭐️ 4.5 (306)
Beautiful view - Oceanfront condo	$13,756	$73	44%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (314)
Winter Rates! Stunning Oceanfront w Jetted tub!	$17,523	$62	64%	1	1	1	$120	✅	✅	❌	N / Y	⭐️ 4.5 (115)
Winter Deals! Redesigned Oceanfront Penthouse!	$25,171	$76	81%	1	1	1	$120	✅	✅	❌	N / Y	⭐️ 4.5 (97)
Azorean Dreams by Casanita \| Oceanfront Lux Suite	$40,251	$136	76%	1	1	2	$115	✅	✅	❌	N / Y	⭐️ 4.5 (109)
Sueño By Casanita \| Oceanfront Luxury Suite	$22,680	$73	78%	1	1	2	$115	✅	✅	❌	N / Y	⭐️ 5 (91)
Briza By Casanita \| Oceanfront Luxury Suite	$21,726	$74	70%	1	1	2	$115	✅	✅	❌	N / Y	⭐️ 5 (52)
Oceanfront Location at the Heart of the Boardwalk!	$12,426	$42	66%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Beachfront 1BR King Bed SMART TVs \| 12 PM Check-In	$19,086	$52	82%	1	1	1	$120	✅	✅	❌	N / N	⭐️ 4.5 (64)
Oh What A View! Oceanfront Condo-Myrtle Beach	$19,531	$80	59%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (193)
10th Floor Oceanfront with Spectacular Views! Poo	$31,793	$111	75%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (13)
Amazing View Oceanfront balcony conven center area	$30,980	$95	85%	1	1	1	$95	✅	✅	❌	N / Y	⭐️ 5 (331)
Ocean At Your Feet! Breathtaking Views!	$30,568	$89	92%	1	1	2	$100	✅	✅	❌	N / Y	⭐️ 5 (439)
403 Oceanfront Hvac uv sanitizer Downtown 403	$31,054	$103	78%	1	1	1	$75	✅	❌	❌	N / Y	⭐️ 4.5 (53)
Direct OceanFront, Modern, Clean, Quartz Counters	$23,298	$85	71%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (143)
The heart of Myrtle Beach HVAC UV SANITIZER updated condo with a great view! 908	$23,336	$84	72%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.5 (70)
Direct Ocean Front 1 Bedroom - Boardwalk 539	$18,850	$76	65%	1	2	1	$110	✅	✅	❌	N / Y	⭐️ 4 (11)
Oceanfront 1BR Condo w Private Balcony	$22,144	$71	73%	1	1	1	$138	✅	❌	❌	N / Y	⭐️ 4.7 (10)
Ready Set and Relax @ Oceanfront 1Br w Jetted tub!	$22,610	$69	80%	1	1	1	$120	✅	✅	❌	N / Y	⭐️ 4.5 (147)
Oceanfront Condo in the Heart of Myrtle Beach	$22,572	$70	80%	1	2	1	$138	✅	✅	❌	N / Y	⭐️ 4.5 (37)
Posh 1 bdrm/1bth Luxury Oceanfront Condo (CAR1136)	$31,624	$170	44%	1	1	2	$137	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
BEST direct views of the ocean in the HEART of MB	$29,743	$88	88%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (14)
1BR Oceanview at Carolinian, Pools, Amazing Views!	$13,201	$32	86%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (69)
Full Reno O/F King w/ Stunning Views Inside & Out!	$25,540	$101	65%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (78)
*Beautiful Oceanfront Oasis Beach Condo	$18,572	$68	62%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (214)
Gorgeous View! Ocean Front Retreat at the Beach-	$17,188	$61	64%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (118)
Cool Clean Condo with Brilliant Oceanfront View	$14,794	$54	67%	1	1	3	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (168)
Endless Oceanfront Views From This Luxurious Condo	$25,267	$88	74%	1	1	2	$101	✅	✅	❌	Y / Y	⭐️ 4.5 (153)

Return Metrics

-311.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,541	-$27,082	-$40,623	-$54,164	-$67,705	-$135,410	-$406,232
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	-$13,541	-$27,082	-$40,623	-$54,164	-$67,705	-$135,410	-$406,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-311.28%

Payback Period Days

Return on Investment

-311.28%

2310 N Ocean Blvd 9th Floor - Unit 901 Myrtle Beach, South Carolina, 29577

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Myrtle Beach

Guide

$42,460

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 55% occupancy.Projected nightly rate is $85/night at 69% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$24,515

Avg annual revenue

69%

Avg occupancy rate

$85

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

-$13,541

Profit

Revenue

$42,460

Operating Expenses

$33,489

Operating Income

$8,971

Net Effective Rent

$22,512

Profit (Cash Flow)

-$13,541

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-311.28%

Payback Period Days