BNBCalc Short Term Rental Investment Analysis 872 Great Egret Cir Sw 6, Sunset Beach, NC 28468

3 bed • 2 bath • 9 guests • $269,500

BNB

Calc

Annual Revenue

$27,919

Profit (Cash Flow)

-$7,570

Cap Rate

3.9%

Annual Revenue

$27,919

AirDNA projects $156/night at 49% occupancy ($27,919). Airbtics projects $191/night at 59% occupancy ($41,159). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,345	$38,875	$53,159	$95,985
Occupancy	45%	59%	73%	84%
Nightly Rate	$140	$171	$188	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Diamonds & Pearls - an escape to Sunset Beach	$50,669	$185	68%	3	2	2	$130	✅	✅	✅	Y / Y	⭐️ 4.8 (97)
A Wave From It All/ Lake view and on a golf course	$39,290	$197	44%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (8)
Our Happy Place	$44,551	$140	84%	3	2	4	$99	✅	✅	❌	Y / Y	⭐️ 5 (36)
Perfect Vacation Rental! Beach, Golf, Pool & more	$44,579	$174	70%	3	3	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (6)
Beautiful Sandpiper 3 Bdrm condo in Sunset Bch	$39,057	$154	64%	3	2	5	$190	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
3 bedroom/3 bathroom, sleeps 8	$50,240	$200	61%	3	3	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (16)
Sweet Bliss at Sunset: Pool, Golf, Beach, Tennis!	$29,318	$169	46%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (42)
Fountain Breeze, 1st floor, 3bd/2b Sunny Condo!	$71,418	$247	79%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (26)
Beautiful 1st Floor Condo-Golf Course & Near Beach	$31,689	$117	74%	3	2	2	$0	✅	❌	❌	Y / N	⭐️ 5 (5)
Large 3BR Golf Villa in Sunset Beach (CV8C)	$32,690	$182	43%	3	3	1	$293	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Beach Haven	$99,294	$379	70%	3	3	2	$175	✅	❌	✅	Y / Y	⭐️ 4.7 (26)
Sandy feet retreat	$36,465	$154	60%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Beautiful 3 Bedroom Golf Course Condo - Sandpiper 71D	$22,720	$140	41%	3	2	1	$163	❌	❌	❌	Y / N	⭐️ 0 (0)
23 C-Sandpiper-Bay-(Sunset-Beach)	$24,252	$180	34%	3	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.4 (18)
The Salt House Cottage Pet Friendly Stay and Play	$58,647	$177	87%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (171)
"Shoreline Serenity" on Intracoastal Waterway	$40,273	$135	76%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (214)
Lovely 3BR condo with 2 pools, 6 min from beach	$30,824	$172	46%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (39)
Salt Life Livin & Golf Retreat! Relaxation Awaits!	$25,812	$122	52%	3	2	4	$165	✅	✅	❌	Y / Y	⭐️ 5 (4)
HIPP HOUSE	$49,487	$176	73%	3	2	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (83)
Tropical Gem: Cozy Game Room & Patio Oasis	$36,924	$101	87%	3	2	2	$161	❌	❌	❌	Y / Y	⭐️ 5 (72)
Kimmie's Place-6 Min to Beach, two family rooms!	$42,765	$164	65%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
The Dock House - Creek to Beach in 5 min.	$41,526	$171	65%	3	2	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Newly renovated beachfront dog friendly w/ 4 bikes	$85,784	$436	51%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (39)
"Gone Coastal" -Close to golf, beach and fishing.	$24,081	$76	75%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Coastal Calabash Villa	$26,792	$133	51%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Howie Happy Hut	$52,628	$144	93%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (58)
Coastalsoul-Time to Breathe in the Salty Air!	$88,878	$352	67%	3	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (104)
3BR Dog Friendly \| Pool \| Elevator \| Deck	$38,549	$224	42%	3	2	2	$263	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Newly updated condo! Pool, hot tub, golf, beach!	$27,178	$152	44%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Coastal 3BR Golf Course View \| Pool \| Deck	$23,761	$181	30%	3	3	4	$235	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Seacrets & Sunsets	$30,186	$135	57%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (16)
OIB Oceanfront 3 Bd, 2 Bth with linens!	$54,160	$179	78%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (182)
Newly Renovated - Coastal Cottage	$42,971	$122	94%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cozy Coastal Cottage	$33,684	$157	50%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beaches and Birdies	$29,901	$125	59%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Footprints in the Sand	$30,573	$172	47%	3	2	3	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Beautiful 3 BR oceanfront beachfront condo	$60,061	$292	55%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

-10.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,569	-$15,139	-$22,709	-$30,279	-$37,849	-$75,698	-$227,096
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$215,600	$215,600	$215,600	$215,600	$215,600	$215,600	$215,600
Down Payment	$53,900	$53,900	$53,900	$53,900	$53,900	$53,900	$53,900
Property Appreciation	$8,085	$16,412	$24,989	$33,824	$42,924	$92,685	$384,647
Total Return	$270,015	$270,772	$271,780	$273,045	$274,575	$286,486	$427,051

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.73%

Cap Rate

3.93%

Return on Investment

4.48%

872 Great Egret Cir Sw 6 Sunset Beach, NC, 28468

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,293/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$7,569

Annual Profit

3.9%

Cap Rate

-10.7%

Cash on Cash

$27,919

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 49% occupancy.Projected nightly rate is $191/night at 59% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$42,147

Avg annual revenue

59%

Avg occupancy rate

$191

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

$20k

$45k

$70k

$100k

-$7,570

Profit

Revenue

$27,919

Operating Expenses

$17,310

Operating Income

$10,610

Mortgage & Taxes

$18,180

Profit (Cash Flow)

-$7,570

$70,485

Cash Investment

Down Payment

$53,900

Renos & Furnishing

$8,500

Closing Costs

$8,085

Total

$70,485

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.73%

Cap Rate

3.93%

Return on Investment

4.48%

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

$12,791

Deductible property tax

$2,668

Your total deduction

$35,442

Your adjusted annual income

$150,000 - $35,442 = $114,558

Taxes on $114,558 (30%)

$34,367

Your old tax bill

$45,000

Your new tax bill

$34,367

Estimated tax savings

$10,633

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

Property Overview

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

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -