Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 393 East 2nd Street, Ocean Isle Beach, NC

5 bed • 3 bath • 1 guests • $894,000

BNB

Calc

Annual Revenue

$113,573

Profit (Cash Flow)

$24,822

Cap Rate

9.5%

Annual Revenue

$113,573

AirDNA projects $639/night at 41% occupancy ($95,690). Airbtics projects $691/night at 45% occupancy ($113,572). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 45% occupancy rate, $691 rate per night.

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

Percentiles25%50%75%90%
Revenue$54,926$79,691$145,552$257,544
Occupancy36%41%55%65%
Nightly Rate$409$522$705$1,063

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
$90,297
$337
72%
543$340✅❌❌Y / Y⭐️ 5 (61)
$102,937
$431
61%
55.53$450✅❌✅Y / Y⭐️ 5 (14)
$66,141
$370
46%
55.51$587✅✅❌Y / Y⭐️ 5 (16)
$63,745
$406
39%
551$544✅❌❌Y / Y⭐️ 5 (4)
$123,490
$724
46%
65.53$600✅✅❌Y / Y⭐️ 5 (3)
$114,716
$543
57%
552$300❌❌❌Y / Y⭐️ 5 (117)
$57,346
$345
41%
55.53$200❌❌❌Y / Y⭐️ 5 (35)
$57,732
$265
54%
53.52$325❌❌❌Y / Y⭐️ 5 (22)
$100,714
$665
41%
653$608✅❌❌Y / Y⭐️ 5 (7)
$75,566
$357
56%
642$300✅❌❌Y / Y⭐️ 5 (61)
$93,801
$373
65%
55.57$750✅✅❌Y / Y⭐️ 5 (15)
$51,020
$410
34%
551$0✅❌❌Y / Y⭐️ 0 (1)
$272,190
$1,885
39%
551$636✅✅❌Y / Y⭐️ 4.5 (10)
$112,300
$503
61%
56.53$0✅❌✅Y / Y⭐️ 5 (9)
$135,211
$705
52%
65.54$600❌✅❌Y / Y⭐️ 0 (1)
$92,719
$517
49%
55.54$0✅❌❌Y / N⭐️ 0 (2)
$99,165
$617
43%
673$600✅✅❌Y / Y⭐️ 5 (5)
$81,398
$556
40%
55.57$500✅❌❌Y / Y⭐️ 0 (2)
$101,677
$427
64%
54.52$550✅❌❌Y / Y⭐️ 5 (18)
$141,534
$997
38%
663$600✅✅❌Y / Y⭐️ 5 (2)
$57,579
$398
37%
66.52$617✅❌❌Y / Y⭐️ 5 (11)
$69,278
$457
41%
55.53$350✅❌❌Y / Y⭐️ 0 (1)
$207,231
$837
67%
55.54$325❌✅❌Y / Y⭐️ 5 (4)
$107,869
$712
41%
554$600✅❌❌Y / Y⭐️ 5 (34)
$104,380
$565
45%
561$584✅✅❌Y / Y⭐️ 5 (6)
$53,976
$431
32%
553$442❌❌✅Y / Y⭐️ 4.5 (11)
$70,000
$375
51%
553$0✅❌❌Y / Y⭐️ 0 (0)
$171,105
$850
55%
557$300✅❌❌Y / Y⭐️ 0 (2)
$192,882
$527
100%
561$0✅❌❌Y / Y⭐️ 5 (2)
$71,004
$485
40%
561$0✅❌❌Y / Y⭐️ 5 (2)
$71,592
$489
40%
54.54$200✅❌❌Y / Y⭐️ 5 (11)
$48,624
$146
91%
63.57$150❌❌❌Y / Y⭐️ 5 (3)
$213,154
$1,664
35%
551$0✅✅❌Y / Y⭐️ 0 (2)

Return Metrics

12.07% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$24,821$49,643$74,465$99,287$124,108$248,217$744,652
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$715,200$715,200$715,200$715,200$715,200$715,200$715,200
Down Payment$178,800$178,800$178,800$178,800$178,800$178,800$178,800
Property Appreciation$26,820$54,444$82,897$112,204$142,391$307,461$1,275,972
Total Return$945,641$998,088$1,051,363$1,105,491$1,160,499$1,449,678$2,914,625

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.07%

Cap Rate

9.52%

Return on Investment

29.38%

property-location

393 E 2nd St Ocean Isle Beach, North Carolina, 28469

5 bed • 3 bath • 1 guests

Est. $4,288/mo

Agent

Inquire about this property

Contact Agent

75

Airbnb Investor Score

$24,821

Annual Profit

9.5%

Cap Rate

12.1%

Cash on Cash

$113,573

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $639/night at 41% occupancy ($95,690.27). Airbtics projects $691/night at 45% occupancy ($113,572).

Top 44% of comparables

Top 28% 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.

$101,481

Avg annual revenue

45%

Avg occupancy rate

$691

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

$30k

$110k

$190k

$275k

Sign up to see the data on 40 all comparables

$24,822

Profit

Revenue

$113,573

Operating Expenses

$28,444

Operating Income

$85,128

Mortgage & Taxes

$60,306

Profit (Cash Flow)

$24,822

$205,620

Cash Investment

Down Payment

$178,800

Renos & Furnishing

$0

Closing Costs

$26,820

Total

$205,620

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.07%

Cap Rate

9.52%

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

$42,430

Deductible property tax

$8,851

Your total deduction

$165,125

Your adjusted annual income

$150,000 - $165,125 = -$15,125

Taxes on -$15,125 (30%)

-$4,537

Your old tax bill

$45,000

Your new tax bill

-$4,537

Estimated tax savings

$49,537

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