BNBCalc Short Term Rental Rental Arbitrage Analysis 305 E Savannah Rd, Lewes, DE, 19958

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$83,239

Profit (Cash Flow)

$31,126

Cash on Cash Return

286.9%

Annual Revenue

$83,239

AirDNA projects $451/night at 49% occupancy ($80,715). Airbtics projects $430/night at 53% occupancy ($83,239). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, $430 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,867	$70,122	$124,195	$200,242
Occupancy	37%	51%	64%	79%
Nightly Rate	$268	$365	$512	$667

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ebb & Flow Beach House - Lewes Bay Beach Retreat	$141,930	$478	79%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (180)
Namaste at the Bay!	$109,166	$383	70%	4	3.5	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (53)
Waterview Home, walk to Beach (ADA accessible)	$186,155	$565	86%	4	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful 4-br/3 bath Lewes condo, walk to beach.	$55,250	$359	37%	4	3.5	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (46)
LEWES BEACH, DE Large In-Town House with Parking!	$86,741	$258	89%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (25)
Charming Beach Cottage	$60,318	$307	51%	4	2	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
The Blue Chill! A 4 Bedroom Townhouse w/Pool!	$23,109	$185	33%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
In-Town Lewes with heated pool	$165,579	$1,431	30%	4	2.5	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (11)
Spacious, Conveniently Located Townhouse	$36,656	$197	47%	4	2.5	4	$155	✅	❌	❌	Y / Y	⭐️ 5 (62)
Spacious 4 Bedroom Coastal Retreat w/ Waterview	$42,768	$217	51%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (55)
Mulberry in Lewes	$96,121	$489	51%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Cottage	$53,875	$259	48%	4	2.5	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Sunny Lewes Home w/ Sunroom, Deck & Pond View	$70,764	$266	63%	4	2.5	2	$330	❌	❌	❌	Y / Y	⭐️ 5 (9)
Great location - 1 min to the beach !	$53,697	$269	51%	4	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
Canary Creek at Lewes 4BR/3.5BA	$94,696	$409	59%	4	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Lewes Delaware Beach House	$75,923	$206	99%	4	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (144)
Newly Renovated Historic House	$131,490	$506	71%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cape Shores Luxury - NEW Pool, Beach, Pier, Park!	$111,797	$540	56%	4	3.5	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (52)
Home with Pool near Downtown	$83,420	$564	40%	4	2.5	3	$200	✅	❌	❌	Y / N	⭐️ 0 (2)
Beachfront Stay/ 4bedroom, 2bath	$189,677	$656	79%	4	2.5	7	$300	❌	❌	❌	Y / Y	⭐️ 5 (3)
Brand New, Luxury 4BR/3.5BA Home in Lewes, DE	$115,370	$498	61%	4	3.5	6	$299	❌	❌	❌	Y / Y	⭐️ 5 (5)
Walk to Lewes Beach, Sleeps 8	$41,436	$306	37%	4	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Pet Friendly Multi-Plex w/ Communal Pool Access	$204,230	$976	56%	4	4	3	$249	✅	❌	✅	Y / Y	⭐️ 0 (0)
4 Bed Townhome-Lewes/Rehoboth with Community Pool	$90,448	$293	84%	4	2.5	7	$175	✅	❌	❌	Y / Y	⭐️ 0 (1)
Rental Retreat at the Reserves	$26,800	$185	39%	4	3.5	6	$225	✅	❌	❌	Y / Y	⭐️ 5 (7)
Modern, coastal retreat in Lewes	$77,269	$364	58%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Welcome to Cape Shores!	$179,165	$617	78%	4	3.5	7	$200	❌	❌	✅	Y / Y	⭐️ 4 (9)
Newly Furnished, Large Beach House!	$40,450	$199	55%	4	3.5	5	$165	✅	❌	✅	Y / Y	⭐️ 4.5 (42)
New Listing Coastal Beauty-Bike to Beach	$43,320	$269	44%	4	2	7	$100	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Bunk House	$35,063	$285	32%	4	3.5	1	$230	✅	❌	✅	Y / N	⭐️ 5 (6)
Perfect location 4 bedrooms, 2 baths	$107,754	$368	79%	4	2	5	$50	❌	❌	✅	Y / Y	⭐️ 5 (63)
Pet Friendly & Your Private Beach Path & Ramp/Dock	$199,011	$918	59%	4	3.5	7	$325	❌	❌	✅	Y / Y	⭐️ 5 (6)
NEW & modern airy escape in downtown historic Lewe	$111,441	$473	60%	4	3.5	7	$300	❌	❌	❌	Y / Y	⭐️ 5 (24)
4BR townhouse with pool, deck, fast WiFi, W/D, AC	$23,201	$173	35%	4	3	7	$261	✅	❌	❌	Y / Y	⭐️ 0 (0)
New Modern Home in Lewes DE Close to Attractions!	$81,850	$416	52%	4	2.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lewes Lake House	$50,106	$321	37%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

286.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,126	$62,252	$93,378	$124,504	$155,630	$311,260	$933,780
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	$31,126	$62,252	$93,378	$124,504	$155,630	$311,260	$933,780

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.87%

Payback Period Days

127

Return on Investment

286.87%

305 E Savannah Rd Lewes, Delaware, 19958

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$83,239

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $451/night at 49% occupancy ($80,715.27). Airbtics projects $430/night at 53% occupancy ($83,239).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$87,432

Avg annual revenue

53%

Avg occupancy rate

$430

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

$20k

$80k

$140k

$205k

$31,126

Profit

Revenue

$83,239

Operating Expenses

$22,821

Operating Income

$60,418

Net Effective Rent

$29,292

Profit (Cash Flow)

$31,126

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

286.87%

Payback Period Days

127