property-location

38735 River Rd Ocean View, Delaware

2 bed • 1 bath • 5 guests

Purchase Price

Est. $NaN/mo

$42,526

Annual Revenue

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

Avg Daily Rate
$304
Occupancy
38%

$5k

$35k

$65k

$100k

Orange Crush
$98,509
$57,130
$472
57.2%
256631$150❌❌❌Yes / Yes❌⭐️ 4.88 (99)Profile
Ocean View --- 38253 Piney Point Rd
$85,558
$40,071
$601
39%
264602$0❌❌❌Yes / No❌⭐️ 4 (0)

—

Beach home nestled between the beach and the bay
$82,256
$45,847
$396
57%
256521$0❌❌❌Yes / Yes❌⭐️ 2.5 (17)

—

Pet Friendly 10 Mins to the Beach Pool Bay View
$81,791
$34,161
$383
58.5%
2610632$145✅❌✅Yes / Yes❌⭐️ 4.6 (5)Profile
Grapefruit Crush
$71,144
$29,165
$432
45.1%
259831$150❌❌❌Yes / Yes❌⭐️ 4.95 (57)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,155/mo

Avg profit / month

-$894/mo

Best profit month

Jul $5,357

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-9.72%

Cap Rate

4.06%

Profit (Cummulative)

-$10,732

$3,930

$6,250

$12,000

$1,174

Total Gain

$6,372

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.