property-location

36379 Sea Grass Way Selbyville, DE

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$41,916

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

$15k

$35k

$55k

$80k

The Laurel House - Large fenced in yard!
$78,309
$366
50%
36623$91❌❌✅Yes / Yes❌⭐️ 4.97 (185)Profile
Dog friendly| community pool | gym| kayak| bayside
$64,957
$473
28%
34622$320✅❌✅Yes / Yes✅⭐️ 5 (27)Profile
‘Dockside Retreat’ -pool, minutes to OC/beaches
$63,275
$246
53%
35732$191✅❌✅Yes / Yes✅⭐️ 5 (64)Profile
"Bayside" Coastal Cottage w/ Golf, Hot Tub + EV
$63,052
$288
51%
36623$189❌✅✅Yes / Yes❌⭐️ 4.89 (73)Profile
*+Updated 5* Bayside 3BR Condo by Sun Ridge pool+*
$59,456
$309
41%
36822$183✅✅❌Yes / Yes✅⭐️ 4.96 (26)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,927/mo

Avg profit / month

-$434/mo

Best profit month

Jul $4,460

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-3.79%

Cap Rate

5.49%

Profit (Cummulative)

-$5,208

$4,077

$8,625

$12,450

$1,257

Total Gain

$12,577

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.