BNBCalc Short Term Rental Cohost Analysis 420 NE 79th St, Oak Island, NC, 28465

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Owner income

$34,209

Per year

This Airbnb could earn an additional

$1,602

Per month vs a Long-Term Rental

Annual Revenue range

$44,713 - $110,293

Annual Revenue

$48,870

AirDNA projects $237/night at 48% occupancy ($41,550). Airbtics projects $223/night at 60% occupancy ($48,869). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,689	$44,713	$70,258	$110,293
Occupancy	50%	60%	70%	78%
Nightly Rate	$152	$197	$264	$375

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
OHANA House-OKI- 3BR/2BA steps to the beach	$43,138	$209	44%	3	2	3	$305	❌	❌	❌	Y / Y	⭐️ 5 (9)
Boho beach home 2 minutes to beach, food, and fun	$29,832	$96	76%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (146)
Serene Oak Island Home w/ Private Saltwater Pool!	$125,998	$459	73%	3	2	2	$289	✅	❌	❌	Y / Y	⭐️ 5 (32)
Second Chances - A Short Distance to the Surf!	$19,893	$102	44%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (10)
Pretty in Pink - New listing, dog friendly	$26,235	$155	43%	3	2	2	$280	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Free bikes! 5 min walk to the beach! Sleeps 8!	$32,998	$187	46%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (47)
Oak Island home steps to the beach and pier	$51,903	$254	51%	3	1	7	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Wooded side Oak Island brick house with 3 bedrooms	$69,322	$172	100%	3	1.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
Intracoastal Views: Townhouse with Views of	$48,125	$178	71%	3	3	1	$265	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Charming OKI Home: Walk 2 Beach, Htd Pool, Pets OK	$101,036	$447	61%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (81)
Ocean Dreams -Beautiful Beach Getaway	$26,311	$104	65%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (127)
Just Like Paradise	$113,314	$360	86%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 0 (1)
Relaxing 3BR beach cottage- That’s What SEA Said	$43,351	$186	62%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (20)
Get Ready to Womble: Beautiful Dog-friendly Home	$60,161	$265	58%	3	2	1	$295	❌	❌	✅	Y / Y	⭐️ 0 (2)
300 Steps to the Beach in Oak Island!	$69,942	$245	78%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (43)
Walk to Beach. Fenced Yard. Linens Included.	$43,154	$218	53%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (92)
Spotted by the Sea. 0.3 mi to beach. Sleeps 9.	$38,927	$159	62%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (24)
Ocean View \| Games & Arcades \| Fire Pit & Place	$44,887	$177	67%	3	1.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (60)
Rock N Reel	$48,312	$264	50%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)
Dog Friendly, quick walk to the beach w/ linens!	$32,188	$136	63%	3	2	2	$187	❌	❌	✅	Y / Y	⭐️ 5 (89)
Hidden Treasure	$78,332	$369	58%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
One Particular Harbor -3 Bedroom Family Hideaway	$23,781	$102	59%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (85)
Easy like Sunday Morning	$42,521	$149	74%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (68)
Making Memories	$25,763	$123	51%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (5)
House of Zen-Fenced/Bikes/Firepit/Outdoor shower!	$42,220	$154	70%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (119)
8 min walk to beach- $0 pet fee	$50,406	$162	84%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (54)
A Sea Turtle Shore Beach Retreat	$29,972	$127	62%	3	2	3	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Updated Oceanfront Cottage at OKI Pier	$112,950	$435	70%	3	2	1	$310	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Oceanfront @ beach access! New Listing-Turtle Tide	$42,454	$321	35%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (28)
Fine and Sandy	$61,854	$338	50%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Sea Tales: Ocean View Condo with Community Pool,	$30,174	$127	63%	3	2	1	$240	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Time to Coast	$93,718	$434	59%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
The Grove \| 3 min. walk to the Beach	$53,458	$163	88%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (137)
The Blue Pearl - OAK ISLAND, NC	$56,894	$218	69%	3	2.5	3	$240	❌	❌	✅	Y / Y	⭐️ 5 (141)
Coastal Corner	$15,383	$134	30%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cheerful 3 BR/2BA just steps to the beach!	$38,946	$207	49%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
FOX IN THE SAND - RENOVATIONS complete!	$47,539	$245	52%	3	2	4	$300	❌	❌	✅	Y / Y	⭐️ 5 (149)
The Mighty Turtle	$34,623	$215	44%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Shrimp on the Barbee	$50,754	$283	49%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Dancing Crabbies. Sleeps 10. Steps 2 the Ocean	$53,645	$252	57%	3	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (59)

420 NE 79th St Oak Island, North Carolina, 28465

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

$48,870

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $237/night at 48% occupancy.Projected nightly rate is $223/night at 60% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$51,360

Avg annual revenue

60%

Avg occupancy rate

$223

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

$50k

$90k

$125k

$9,774

Profit

Revenue

$48,870

Cleaning

$6,687

Cohost commission

$9,774

Owner payout

$34,209

$0

Cash Investment

Renos & Furnishing

Total