BNBCalc Short Term Rental Investment Analysis 302 Ocean Ave, Surfside Beach, TX, 77541

2 bed • 1 bath • 5 guests • $279,900

BNB

Calc

Annual Revenue

$35,958

Profit (Cash Flow)

-$1,277

Cap Rate

6.3%

Annual Revenue

$35,958

AirDNA projects $215/night at 41% occupancy ($32,196). Airbtics projects $179/night at 55% occupancy ($35,958). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,493	$32,727	$53,294	$82,271
Occupancy	45%	52%	66%	78%
Nightly Rate	$124	$163	$211	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
*Surfside Beachfront Luxe! New! Pets! Restaurant!	$75,889	$309	64%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (163)
Adorable Home, Water View, Beach Access on Street!	$29,938	$177	45%	2	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.5 (20)
HipNautical Cottage by the beach	$40,264	$130	82%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (110)
2BR/2BTH with Fenced Yard and Deck.	$38,291	$167	60%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (42)
Steps from the beach	$29,978	$203	39%	2	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)
Surfside Canal Front Fishing House Beach	$24,980	$156	40%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Turn it Around @ The Hokey Pokey Clinic	$27,119	$124	58%	2	1	2	$95	❌	❌	✅	N / Y	⭐️ 5 (138)
Walk to Gulf: Surfside Beach Home w/ Deck	$28,479	$120	56%	2	2	2	$191	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Cozy, Cute, and Just a Skip to the Shore!	$27,560	$192	37%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Near Ocean: Surfside Beach Gem w/ Deck & Views!	$37,655	$124	76%	2	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Cuttlefish	$23,908	$116	49%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Amazing Oceanfront 2BR Cozy Home, Kid/Pet Friendly	$38,862	$111	87%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (150)
The Sea Glass Escape - Surfside Beach Texas	$37,112	$148	66%	2	1	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (51)
Oceanfront 2BR Comfy Cottage & Pet/Family Friendly	$35,970	$114	79%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (203)
Steps to Sand: Surfside Beach Gem w/ Large Yard	$35,873	$121	78%	2	1	2	$78	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Dolphin Views - on the Beach	$65,605	$235	74%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (49)
NEW updated home w/ firepit, 2 min walk to beach	$28,922	$119	59%	2	1.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (161)
Second-Row Surfside Beach House: Newly Renovated!	$24,612	$135	45%	2	2	3	$155	❌	❌	❌	Y / Y	⭐️ 3 (4)
Tequila Paradise feel at home here.	$34,702	$213	43%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (26)
The Mark at Surfside, Apt. 3	$20,109	$88	50%	2	1	1	$103	❌	❌	✅	N / N	⭐️ 4.5 (57)
Yep, Sunrise & Sunset Views Can't Be Beat Here!	$42,938	$220	51%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
1 Block to Surfside Beach: Home w/ Deck!	$29,199	$145	50%	2	1	2	$168	❌	❌	❌	Y / Y	⭐️ 5 (21)
Endless Summer	$33,904	$193	45%	2	2.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (51)
Rest/relaxation fishing right from the dock in you	$42,005	$190	57%	2	1.5	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
1 Min Walk to Beach! \| Sleeps 6 \| Just Beachy	$28,068	$80	88%	2	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (73)
2 Blocks to Surfside Beach: A-Frame Home w/ Deck	$25,945	$129	50%	2	1	2	$101	❌	❌	✅	Y / Y	⭐️ 5 (92)
Caisson Cottage - Cozy Home Close Walk to Beach	$34,767	$161	59%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Pelican Place - Beach Front - Pet Friendly	$30,933	$177	44%	2	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (22)
Colorful Texas Coast House w/ Beach Access!	$38,602	$152	66%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.6 (54)
Cheerful "Bay B Shark" 2 bedroom canal front home	$43,200	$211	54%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (46)
Paradise Point	$49,761	$412	33%	2	1.5	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (51)
Blue Mermaid-Specials	$59,186	$326	49%	2	1	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (91)
Oceanfront Condo Steps to Beach & Golf Cart Rental	$35,435	$224	42%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
Black Pearl Rental	$25,378	$96	67%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Turtle's Pace Beachfront Condo	$69,093	$254	73%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (135)
Lemon Drop Ocean View Bungalow	$34,258	$274	32%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Charming Beach Bungalow with Deck, Close to Beach	$75,029	$316	61%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Hook, Line & Sunshine - Fisherman's Paradise	$27,106	$161	46%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Sun Crest Villa, Freshly Updated!	$32,017	$183	47%	2	2.5	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (56)

Return Metrics

-1.8% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,277	-$2,554	-$3,832	-$5,109	-$6,387	-$12,774	-$38,324
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,920	$223,920	$223,920	$223,920	$223,920	$223,920	$223,920
Down Payment	$55,980	$55,980	$55,980	$55,980	$55,980	$55,980	$55,980
Property Appreciation	$8,397	$17,045	$25,954	$35,129	$44,580	$96,262	$399,490
Total Return	$287,019	$294,390	$302,021	$309,920	$318,093	$363,387	$641,066

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.8%

Cap Rate

6.28%

Return on Investment

13.97%

302 Ocean Ave Surfside Beach, Texas, 77541

2 bed • 1 bath • 5 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$1,277

Annual Profit

6.3%

Cap Rate

-1.8%

Cash on Cash

$35,958

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 41% occupancy.Projected nightly rate is $179/night at 55% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$36,899

Avg annual revenue

55%

Avg occupancy rate

$179

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

$35k

$55k

$75k

-$1,277

Profit

Revenue

$35,958

Operating Expenses

$18,355

Operating Income

$17,604

Mortgage & Taxes

$18,881

Profit (Cash Flow)

-$1,277

$70,627

Cash Investment

Down Payment

$55,980

Renos & Furnishing

$6,250

Closing Costs

$8,397

Total

$70,627

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.8%

Cap Rate

6.28%

Return on Investment

13.97%

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

$13,284

Deductible property tax

$2,771

Your total deduction

$29,869

Your adjusted annual income

$150,000 - $29,869 = $120,131

Taxes on $120,131 (30%)

$36,039

Your old tax bill

$45,000

Your new tax bill

$36,039

Estimated tax savings

$8,961

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