BNBCalc Short Term Rental Cohost Analysis 74 Sandbar Ln

5 bed • 4.5 bath • 12 guests • $2,047,100

BNB

Calc

Report by:

Noelle Shulskie

Senior Sales Executive at Vacasa LLC

843-995-2522

noelle.shulskie@vacasa.com

www.vacasa.com

Owner income

$175,390

Per year

This Airbnb could earn an additional

$16,820

Per month vs a Long-Term Rental

Annual Revenue range

$242,474 - $463,581

Annual Revenue

$250,557

AirDNA projects $920/night at 63% occupancy ($211,695). Airbtics projects $980/night at 70% occupancy ($250,557). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $980 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$170,940	$242,474	$343,836	$463,581
Occupancy	62%	72%	79%	86%
Nightly Rate	$740	$902	$1,167	$1,448

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Close to Beach/Downtown Folly/Heated Pool/Elevator	$226,843	$904	68%	5	4	1	$185	✅	❌	✅	Y / Y	⭐️ 4.8 (156)
Newly Renovated, Modern, Spacious & Bright!	$186,952	$776	64%	5	4	1	$560	❌	❌	❌	Y / Y	⭐️ 5 (35)
On The Half Shell - High-End Home, Close to Beach!	$210,691	$825	68%	5	3	1	$531	❌	❌	❌	Y / Y	⭐️ 5 (15)
Coastal Escape - An iTrip Vacations Home	$331,116	$1,448	62%	5	3	3	$365	❌	❌	✅	Y / Y	⭐️ 5 (35)
Edge of the Edge of America - Oceanfront home!	$216,424	$843	67%	5	2	3	$485	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Stay @ Seashell's Folly - Beautiful, Oceanfront	$372,150	$1,196	84%	5	6	2	$520	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Sand Castle - Saltwater Heated Pool	$356,503	$1,159	82%	5	5	1	$578	✅	❌	❌	Y / Y	⭐️ 4.9 (63)
Sea-clusion - Oceanfront Home - Multiple Decks	$437,430	$1,508	78%	5	5	3	$685	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
5 bedroom Luxury Waterfront Getaway/Folly Beach	$281,110	$1,013	75%	5	5	4	$600	✅	✅	✅	Y / Y	⭐️ 5 (11)
Luxury Home w/ Private POOL!	$208,149	$900	62%	5	5	1	$575	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Blue Sky Private Heated Pool 2 Kitchens 3 Porches	$349,665	$1,194	78%	5	3	1	$477	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Red Sunset \| Sunset View Private Pool	$237,704	$943	67%	5	5	2	$395	✅	❌	✅	Y / Y	⭐️ 4.8 (103)
Newly Renovated 1 Block from Beach w/Pool!~The	$198,652	$856	61%	5	4	2	$665	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
Farfetched \| River View\| Pool \| Private Tidal Dock	$347,237	$1,106	85%	5	6	2	$380	✅	✅	❌	Y / Y	⭐️ 5 (28)
The Fish- Unique Luxury Rental w/Private Pool!	$187,848	$1,080	47%	5	4	3	$495	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Heavenly Blue	$186,472	$565	89%	5	5	2	$375	❌	❌	❌	Y / Y	⭐️ 5 (72)
Steps to the Beach! Spacious 7-Bed Home w/ Grill	$253,779	$1,749	38%	5	2	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (65)
Brand New In-Ground Pool, 2 Blocks to Beach!	$202,434	$854	62%	5	4	1	$550	✅	❌	❌	Y / Y	⭐️ 5 (17)
5 Bedroom 4 Bath ~ The Salt House On Folly	$186,560	$644	77%	5	4	3	$450	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Sandy Cheeks- Pet Friendly, 2nd Row!	$169,013	$745	60%	5	3	3	$479	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Welcome To the Crescent Moon!	$187,043	$742	68%	5	3	3	$265	❌	❌	✅	Y / Y	⭐️ 5 (8)
Stay @ McCarolina!	$554,813	$2,273	66%	5	4	3	$380	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
The Lookout- hot tub, heated pool, with marsh view	$138,247	$642	57%	5	5	1	$390	✅	✅	✅	Y / Y	⭐️ 5 (66)
White Sands Luxury Oceanfront Deck Open Concept	$326,894	$935	94%	5	3	1	$567	❌	❌	❌	Y / Y	⭐️ 5 (26)
The Windward House \| Folly Beach w/ Heated Pool!	$288,578	$1,095	71%	5	5	1	$295	✅	❌	❌	Y / Y	⭐️ 5 (31)
The Lotus Duplex \| 5bedrooms 5bathrooms 2kitchens	$445,435	$1,236	97%	5	5	3	$500	✅	✅	✅	Y / Y	⭐️ 5 (74)
Best views on Folly!	$162,174	$563	76%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (95)
Wave House - Unique Beach House with Private Pool	$332,524	$1,195	75%	5	4	1	$530	✅	✅	✅	Y / Y	⭐️ 4.8 (53)
About Time - Block from the Beach - Private Dock	$213,768	$910	63%	5	3	1	$466	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Palms II- Large Southern Beach Home with Game Room	$177,427	$610	78%	5	4	3	$507	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
616 E Erie - Driftwood - Private Pool -River Views	$214,854	$780	73%	5	5	1	$578	✅	❌	❌	Y / Y	⭐️ 5 (14)
"Good Golly, Miss Folly"	$97,844	$700	37%	5	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Private Pool, Spa & Deep Water Dock	$304,022	$1,026	79%	5	4	1	$500	✅	✅	❌	Y / Y	⭐️ 5 (11)
Captain Morgan \| Steps to the Beach \| Marsh Views	$249,463	$736	89%	5	3	2	$395	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Prickly Pear-Private Pool Spa	$162,378	$700	63%	5	4	1	$239	✅	✅	✅	Y / Y	⭐️ 4.8 (28)
Across from Beach with Marsh Views~1304 E Ashley	$166,523	$517	85%	5	3	2	$455	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
East Ashley Ave 1677A - Sunkissed	$245,624	$822	79%	5	5	3	$375	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
1667 E Ashley - Folly Ocean Breeze - Private Pool	$399,947	$1,457	75%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Oceanfront Pool, Outdoor Kitchen, Putting Green	$404,338	$1,263	86%	5	6	3	$650	✅	❌	❌	Y / Y	⭐️ 5 (25)

74 Sandbar Ln Folly Beach, South Carolina, 29439

5 bed • 4.5 bath • 12 guests

Inquire about this property

Contact Noelle

Senior Sales Executive at Vacasa LLC

$250,557

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $920/night at 63% occupancy.Projected nightly rate is $980/night at 70% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$257,347

Avg annual revenue

70%

Avg occupancy rate

$980

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

$75k

$230k

$385k

$555k

$50,111

Profit

Revenue

$250,557

Cleaning

$26,856

Cohost commission

$50,111

Owner payout

$175,390

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

9,583 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Residential - Vacant Land

Stories: 0

Lot size: 9,583 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 328-10-00-163

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $30,380

County Est. Land Value: $675,000

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
03/01/22	$675,000	0%	Hsi Llc
12/28/12	$0	0%	Scott R Johnson

Ownership

Name: Hsi Llc

Owner Occupied: No

Owner Mailing Address: 2204 Wappoo Dr, Charleston, Sc 29412

Years Owned: 29

Home Equity: -

Mortgage Balance Remaining: $1,332,500

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No