BNBCalc Short Term Rental Rental Arbitrage Analysis 550 Avery Drive, Wilmington, NC

2 bed • 2 bath • 6 guests • $1,700

BNB

Calc

Annual Revenue

$39,227

Profit (Cash Flow)

$1,728

Cash on Cash Return

26.2%

Annual Revenue

$39,227

AirDNA projects $170/night at 63% occupancy ($39,117). Airbtics projects $179/night at 60% occupancy ($39,227). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,014	$35,091	$51,149	$83,457
Occupancy	53%	59%	69%	78%
Nightly Rate	$133	$154	$192	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bayshore Bliss - Game Room, Kayaking, Fire Pit!!!	$34,873	$135	68%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Beach Bum Rest & Relax (With Salt Pool)	$37,915	$133	68%	3	2	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (173)
Luxe Private Beach Getaway Minutes to the Ocean!	$25,229	$114	55%	3	2	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (54)
Quiet 3 bedroom townhome,free parking on premises!	$25,437	$120	55%	3	2.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (30)
Coastal Vineyard Cottage	$37,382	$123	78%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (37)
Stylish 3BR Home (14min to Beach, 13min to DT)	$36,127	$110	85%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (173)
Charming Cottage, Large yard, quiet get away	$30,078	$130	61%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (126)
The Peaceful Place with Private Hot Tub!	$35,394	$114	81%	3	2	1	$75	❌	✅	❌	Y / Y	⭐️ 5 (311)
The Driftwood House	$22,598	$154	36%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (8)
Waterfront Home with Private Boat Dock & Hot Tub	$119,468	$464	65%	3	3	2	$335	❌	✅	❌	Y / Y	⭐️ 5 (17)
Beautiful Port City Getaway, Heart of Wilmington	$20,827	$112	40%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cozy Poolside Bungalow - Pool is open!	$37,882	$142	67%	3	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (279)
The Modern Farmhouse of Art in Ogden	$46,106	$159	76%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (110)
The Coastal Experience w/King Beds, Garage & More!	$30,988	$154	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Treasure Island Oasis W/ Hot Tub-Fire Pit-Arcade	$57,182	$190	78%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (169)
Vacay Vibes	$37,420	$149	63%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (24)
Coastal Farm	$78,146	$362	55%	3	3.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
Relaxing 3 Bedroom Home Close to Beach & Airport!	$45,539	$170	72%	3	2	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (108)
Comfy Outdoor Living & Family Retreat w/ Hot Tub	$34,766	$231	38%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (147)
Cozy family retreat near beach	$38,537	$178	56%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
The WaterwayCottage~Lanai~Steps to Intracoastal	$33,425	$134	66%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cozy house with a fireplace	$29,198	$120	61%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Quiet escape in Wilmington	$32,620	$112	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
The Enchanted Cottage \| Themed Bedroom \| Playset	$37,268	$172	56%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
The Cozy Creekside Retreat	$70,197	$328	57%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (15)
Amazing Water Views on the Pond	$41,847	$231	48%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (20)
Poolside in the Pines	$90,958	$277	88%	3	2.5	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (18)
~ The Fish Den ~ A Cozy Home Near the Sea ~	$37,297	$133	76%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (82)
Near Wrightsville Beach The Farmer’s House	$52,690	$247	56%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cozy Bungalow by the Intracoastal.	$25,154	$134	49%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (332)
Modern Beach House Farmhouse-Style!	$40,381	$143	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Private Pool at Castaway Manor	$39,316	$191	53%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (122)
Wilmington Home ~ 7 Mi to Wrightsville Beach!	$40,091	$171	56%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Life on Vacation @Candle.Oaks	$47,164	$146	87%	3	1.5	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (34)
4 Bed Beach Getaway! Fenced Yard + Garage Parking	$38,194	$180	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Blue Pelican Getaway Pet friendly	$57,788	$277	57%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Shore Break	$32,537	$254	35%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Comfortable Pet-Friendly Coastal Getaway	$45,453	$158	75%	3	2	2	$120	❌	❌	✅	N / Y	⭐️ 5 (29)

Return Metrics

26.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,727	$3,455	$5,183	$6,910	$8,638	$17,276	$51,830
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	$51	$103	$157	$213	$270	$584	$2,426
Total Return	$1,778	$3,558	$5,340	$7,124	$8,909	$17,861	$54,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.17%

Payback Period Days

1395

Return on Investment

26.94%

550 Avery Dr Wilmington, North Carolina, 28411

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Wilmington

Zoning

Laws

$39,227

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 63% occupancy.Projected nightly rate is $179/night at 60% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$41,490

Avg annual revenue

60%

Avg occupancy rate

$179

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

$85k

$120k

$1,728

Profit

Revenue

$39,227

Operating Expenses

$17,100

Operating Income

$22,128

Net Effective Rent

$20,400

Profit (Cash Flow)

$1,728

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.17%

Payback Period Days

1395