BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3612 Beverly Cove Way, Wilmington, NC

2 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$30,242

Profit (Cash Flow)

-$7,289

Cash on Cash Return

-110.4%

Annual Revenue

$30,242

AirDNA projects $251/night at 48% occupancy ($44,004). Airbtics projects $138/night at 60% occupancy ($30,242). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $138 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,325$29,048$42,949$55,910
Occupancy48%60%75%88%
Nightly Rate$113$129$151$166

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Chula sanctuary (10 mins to downtown)

No image available

$21,705
$94
55%
211$75βŒβŒβœ…Y / Y⭐️ 5 (47)
Serene coastal cottage in Wilmington

No image available

$29,906
$126
62%
222$100❌❌❌Y / Y⭐️ 5 (38)
Cozy Cottage w/ Hot Tub, Private Yard, Fire Pit

No image available

$34,062
$128
72%
212$55❌❌❌Y / Y⭐️ 5 (290)
Boho Townhouse; 15 Min to Downtown & Beach

No image available

$38,801
$114
89%
222$125βœ…βŒβœ…Y / Y⭐️ 5 (61)
Coastal Cottage

No image available

$28,869
$155
48%
212$100❌❌❌Y / Y⭐️ 5 (57)
The Cove At Myrtle Grove

No image available

$52,864
$151
91%
221$95❌❌❌Y / Y⭐️ 5 (92)
Cozy Cottage Near Downtown w/ NO Cleaning Chores

No image available

$33,526
$105
86%
213$79❌❌❌Y / Y⭐️ 5 (214)
Cape Fear Coastal Hide-A-Way

No image available

$38,184
$163
63%
21.53$85βŒβŒβœ…Y / Y⭐️ 5 (11)
Haven By The Lake

No image available

$28,290
$125
54%
211$100βŒβŒβœ…Y / Y⭐️ 5 (235)
The Nest at Hewlett’s Creek

No image available

$30,813
$91
88%
221$115βœ…βŒβŒY / Y⭐️ 4.5 (49)
Comfortable Midtown Cottage in Quiet Neighborhood

No image available

$29,095
$149
52%
224$75βŒβŒβœ…Y / Y⭐️ 5 (71)
Greenfield Lake Getaway! Pet Friendly

No image available

$28,346
$110
66%
212$135βŒβŒβœ…Y / Y⭐️ 5 (42)
Greenfield Cozy Cabin

No image available

$40,224
$145
75%
21.54$55βŒβŒβœ…Y / Y⭐️ 5 (22)
The apartment at Villa Nova

No image available

$26,158
$166
42%
212$75❌❌❌N / N⭐️ 5 (21)
Autumn Oaks

No image available

$43,767
$138
85%
223$75βŒβŒβœ…Y / Y⭐️ 5 (10)
No Up-front Pet Fees: Wilmington Pet Friendly

No image available

$30,645
$104
77%
212$80βŒβŒβœ…Y / Y⭐️ 5 (204)
Coastal Cottage near ICWW

No image available

$33,131
$142
62%
222$150βŒβŒβœ…Y / Y⭐️ 4.5 (18)
NEW!Aspen Rae Coastal House-15 Min To Wrightsville

No image available

$29,162
$166
48%
221$0❌❌❌Y / Y⭐️ 5 (24)
Sunset Park Captain's Quarters 2 bed 1 bath

No image available

$25,041
$136
46%
212$150βŒβŒβœ…Y / Y⭐️ 4.8 (8)
Wilmington Beach Bungalow

No image available

$22,267
$169
36%
222$0βŒβŒβœ…Y / Y⭐️ 5 (11)
Garden House Project Midtown Wilmington NC

No image available

$19,534
$150
35%
211$75βŒβŒβœ…Y / Y⭐️ 4.2 (13)
The Caddy Shack

No image available

$43,344
$150
77%
212$80βŒβŒβœ…Y / Y⭐️ 5 (39)
Coastal Delight

No image available

$19,353
$155
33%
224$85❌❌❌Y / Y⭐️ 4.8 (113)
Sunny Sunset Cottage

No image available

$27,057
$114
59%
222$90❌❌❌Y / Y⭐️ 4.9 (43)
2 King Bedrooms Central to DT and the Beach!

No image available

$27,225
$131
56%
212$30βŒβŒβœ…Y / Y⭐️ 5 (5)
Monkey in the Middle Townhouse

No image available

$28,094
$101
76%
222$0❌❌❌Y / Y⭐️ 4.5 (14)
La Casita: Cozy ILM Getaway

No image available

$23,218
$122
52%
212$0βŒβŒβœ…Y / N⭐️ 4.5 (8)
Lavender House 2 - Cozy home convenient location.

No image available

$31,062
$123
69%
2214$0βŒβŒβœ…Y / N⭐️ 5 (17)
2-bedroom cottage, close to both local beaches!

No image available

$42,618
$154
74%
212$75βŒβŒβœ…Y / Y⭐️ 4.5 (36)
1 story ~ Quiet~ Community Pool ~ Midtown ~ 2 bed

No image available

$13,448
$105
35%
2214$150βœ…βŒβœ…Y / Y⭐️ 0 (0)
Konas Loft - Modern home with backyard!

No image available

$42,639
$120
93%
22.53$82βŒβŒβœ…Y / Y⭐️ 5 (32)
Waterfront Retreat

No image available

$61,615
$259
65%
222$0βŒβŒβœ…Y / Y⭐️ 5 (14)
Sunset Suite - Pet friendly, Sleeps 4!

No image available

$33,589
$151
59%
213$165βŒβŒβœ…Y / Y⭐️ 4 (22)
The Sutton Getaway 2 Bedroom home w/ pool

No image available

$58,968
$220
71%
222$120βœ…βŒβœ…Y / Y⭐️ 5 (33)
Ivey Cottage; Close to Downtown

No image available

$35,427
$87
93%
212$115βŒβŒβœ…Y / Y⭐️ 4.9 (20)
Salty Air Retreat

No image available

$52,574
$266
54%
211$0❌❌❌Y / Y⭐️ 5 (8)
Cottage by the Lake

No image available

$21,340
$119
49%
211$0❌❌❌Y / Y⭐️ 5 (17)

Return Metrics

-110.44% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,289-$14,578-$21,867-$29,157-$36,446-$72,892-$218,678
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-$7,289-$14,578-$21,867-$29,157-$36,446-$72,892-$218,678

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-110.44%

Payback Period Days

0

Return on Investment

-110.44%

property-location

3612 Beverly Cove Way Wilmington, North Carolina, 28412

2 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

Wilmington

Zoning


Laws

$30,242

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $251/night at 48% occupancy ($44,004.59). Airbtics projects $138/night at 60% occupancy ($30,242).

Top 53% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$31,512

Avg annual revenue

60%

Avg occupancy rate

$138

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$45k

$65k

Sign up to see the data on 40 all comparables

-$7,289

Profit

Revenue

$30,242

Operating Expenses

$15,931

Operating Income

$14,311

Net Effective Rent

$21,600

Profit (Cash Flow)

-$7,289

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-110.44%

Payback Period Days

0