Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 42 S Forest Beach Dr

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Lee Patsel

Owner at Assured Comfort Homes

+18592791843

leepatsel@assuredcomforthomes.com

www.assuredcomforthomes.co

Annual Revenue

$32,083

Profit (Cash Flow)

-$10,488

Cash on Cash Return

-241.1%

Annual Revenue

$32,083

AirDNA projects $146/night at 61% occupancy ($32,528). Airbtics projects $144/night at 61% occupancy ($32,083). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $144 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,215$28,649$45,667$69,586
Occupancy51%60%76%80%
Nightly Rate$115$126$159$231

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
$15,869
$79
51%
112$140✅✅❌N / Y⭐️ 5 (132)
$20,903
$79
66%
112$140✅✅❌Y / Y⭐️ 4.8 (144)
$19,469
$92
52%
111$140✅✅❌N / Y⭐️ 4.9 (72)
$32,234
$119
72%
112$125✅❌❌Y / Y⭐️ 5 (117)
$49,752
$220
60%
113$120✅❌❌Y / Y⭐️ 5 (18)
$42,811
$137
82%
112$130✅✅❌Y / Y⭐️ 4.8 (21)
$29,391
$127
59%
112$150✅✅❌N / Y⭐️ 4.9 (50)
$41,327
$145
76%
112$140✅✅❌Y / Y⭐️ 4.9 (155)
$29,142
$135
55%
112$150✅✅❌Y / Y⭐️ 5 (53)
$20,555
$92
56%
112$140✅✅❌Y / Y⭐️ 4.9 (94)
$14,949
$115
34%
112$119✅❌❌Y / Y⭐️ 4.3 (36)
$29,204
$131
60%
112$80✅❌❌Y / Y⭐️ 5 (26)
$18,970
$134
37%
113$125✅✅❌Y / Y⭐️ 4.9 (79)
$33,475
$144
60%
112$140✅✅❌N / Y⭐️ 5 (131)
$36,893
$126
80%
113$175✅❌❌Y / Y⭐️ 5 (16)
$38,540
$234
45%
123$185✅❌❌Y / Y⭐️ 5 (18)
$24,536
$102
62%
113$125✅❌❌Y / Y⭐️ 5 (23)
$17,166
$96
44%
112$109✅❌❌Y / Y⭐️ 4.5 (40)
$24,813
$135
49%
113$125✅✅❌Y / Y⭐️ 4.9 (120)
$24,203
$126
47%
112$175✅❌❌Y / Y⭐️ 5 (64)
$31,463
$122
68%
112$130✅✅❌Y / Y⭐️ 4.8 (156)
$47,155
$188
67%
113$125✅❌❌Y / Y⭐️ 4.8 (10)
$76,831
$255
82%
113$125✅❌❌Y / Y⭐️ 4.8 (212)
$27,142
$165
43%
111$195✅❌❌Y / N⭐️ 3.2 (5)
$45,451
$158
76%
112$110✅❌❌Y / Y⭐️ 4.8 (27)
$21,484
$99
54%
112$160✅❌❌Y / Y⭐️ 4.2 (22)
$29,524
$123
59%
112$130✅✅❌Y / Y⭐️ 4.9 (83)
$29,940
$99
78%
111$149✅❌❌Y / Y⭐️ 4.4 (8)
$33,856
$122
73%
112$140✅❌❌Y / Y⭐️ 4.9 (95)
$36,356
$120
80%
113$135✅❌❌Y / Y⭐️ 4.9 (37)
$64,255
$231
76%
113$0✅❌❌Y / Y⭐️ 4.8 (48)
$27,277
$119
62%
113$80✅❌❌Y / Y⭐️ 4.8 (243)
$61,699
$290
56%
112$119✅❌❌Y / Y⭐️ 4.2 (53)
$34,131
$168
54%
112$135✅✅❌Y / Y⭐️ 4.8 (61)
$40,494
$116
91%
112$135✅❌❌Y / Y⭐️ 4.8 (5)
$35,492
$115
80%
112$225✅❌❌Y / Y⭐️ 5 (18)
$23,111
$119
51%
113$125✅✅❌N / Y⭐️ 5 (104)
$51,755
$178
78%
113$130✅❌❌Y / Y⭐️ 5 (15)
$51,347
$284
48%
112$150✅❌❌Y / Y⭐️ 4.6 (54)

Return Metrics

-241.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,487-$20,975-$31,463-$41,951-$52,438-$104,877-$314,632
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-$10,487-$20,975-$31,463-$41,951-$52,438-$104,877-$314,632

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-241.09%

Payback Period Days

0

Return on Investment

-241.09%

property-location

42 S Forest Beach Dr Hilton Head Island, South Carolina, 29928

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Lee

Owner at Assured Comfort Homes

$2,876

Zestimate

$32,083

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 61% occupancy.Projected nightly rate is $144/night at 61% occupancy.

Top 51% of comparables

Top 31% 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.

$33,664

Avg annual revenue

61%

Avg occupancy rate

$144

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

$15k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

-$10,488

Profit

Revenue

$32,083

Operating Expenses

$16,171

Operating Income

$15,912

Net Effective Rent

$26,400

Profit (Cash Flow)

-$10,488

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-241.09%

Payback Period Days

0