BNBCalc Short Term Rental Rental Arbitrage Analysis 153 NE 13th St, Oak Island, NC, 28465

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$69,396

Profit (Cash Flow)

$18,123

Cash on Cash Return

210.7%

Annual Revenue

$69,396

AirDNA projects $241/night at 46% occupancy ($40,490). Airbtics projects $204/night at 59% occupancy ($43,960). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,028	$38,335	$72,392	$95,679
Occupancy	46%	55%	76%	81%
Nightly Rate	$149	$181	$250	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beachy 3BD Bungalow One Block from Scenic Walkway	$24,806	$119	48%	3	1	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (19)
Altitude Adjustment: 3bd/2.5ba home, sleeps 8-10	$42,425	$271	42%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (68)
The Peacemaker-Dog friendly & Easy Walk to Beach	$31,537	$152	55%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
CityWoes2SandyToes, dog-friendly fully-fenced yard	$38,105	$119	83%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (105)
Cottage Joy - Private Dock on Canal	$99,038	$435	61%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (42)
Linens Included/Dog Friendly "Oak Island Oasis"	$43,238	$151	77%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (133)
Lil Blue OKI Home/2 min to Beach/3 Scenic Walkways	$41,196	$208	51%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Sunshine Cottage, family friendly coastal retreat.	$43,287	$167	70%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (55)
Benny's On The Beach renovated oceanfront home	$101,279	$348	78%	3	3	1	$320	❌	❌	✅	Y / Y	⭐️ 5 (11)
Hazel	$79,473	$462	47%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Tranquil 3 br, 2.5 bath w/pool and FREE golf cart	$65,044	$333	52%	3	3	3	$322	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Seacret Clubhouse. Walk 2 fishing. Quiet. Clean.	$31,898	$109	76%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (79)
Dog Friendly Cottage - only Minutes From The Beach	$32,063	$212	39%	3	2	3	$205	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
9th Street Sandy Feet: Cozy Beach Cottage with	$35,653	$114	78%	3	2	1	$235	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Modern BungalowHot tub5 minutes to the sand!	$32,911	$166	48%	3	2	1	$130	❌	✅	✅	Y / Y	⭐️ 4.8 (36)
Oak Haven Getaway	$37,344	$194	48%	3	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Relaxing Screened Porch, Hot Tub and Walk to Beach	$44,392	$271	44%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (79)
Oak Island Home w/ Yard < 1 Mi to the Beach!	$30,179	$95	81%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Walk to beachFamily friendly locationSleeps 8	$43,287	$216	49%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Sands About Right	$41,647	$143	76%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (23)
Newly-built 3 beds/2 baths home in Oak Island	$27,671	$176	41%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Dog friendly, single level, walk to beach and ICW	$69,679	$243	78%	3	2	3	$256	❌	❌	✅	Y / Y	⭐️ 5 (42)
The Cheeky Tiki [Dog Friendly]	$29,910	$132	55%	3	2	2	$305	✅	❌	✅	Y / Y	⭐️ 5 (17)
A Weeks Vacation	$43,244	$168	69%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Close to Beach - Games & Firepit - Family Friendy	$26,721	$103	63%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Sea Salt Breeze - Easy stroll to the beach!	$23,744	$157	35%	3	2	2	$255	❌	❌	❌	Y / Y	⭐️ 5 (36)
A Shore to Please Bungalow [Dog Friendly]	$41,456	$201	53%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
The Lone Palm, 3 BR home w/ golf cart	$51,586	$245	55%	3	2	3	$230	❌	❌	❌	Y / Y	⭐️ 5 (67)
Perfect Beach House. Rare beach/canal/ICW access	$42,429	$165	63%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
The Bee's Knees	$49,654	$161	81%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (23)
Coastal 3BD Bungalow One Block from Scenic Walkway	$27,580	$135	43%	3	1	3	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Donovan's Reef A Very Popular Beach House!	$37,765	$110	91%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (232)
Steps to the Beach Oak Island	$37,923	$181	56%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (57)
Morning Star	$33,104	$201	45%	3	1	3	$0	❌	❌	❌	Y / N	⭐️ 4 (3)
Donovan's Out Of The Blue	$95,469	$284	91%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Oceanfront Incredible Ibis w private beach access	$91,679	$284	86%	3	2	4	$225	❌	❌	✅	Y / Y	⭐️ 5 (148)
2 Looney Dunes	$67,176	$266	69%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Private Dock, Oak Island near beach.Small Pets OK	$33,540	$182	43%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (21)
A Beach Haven	$43,964	$308	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (7)

Return Metrics

210.73% 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)	$18,122	$36,245	$54,368	$72,491	$90,614	$181,228	$543,684
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	$18,122	$36,245	$54,368	$72,491	$90,614	$181,228	$543,684

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

210.73%

Payback Period Days

173

Return on Investment

210.73%

153 NE 13th St Oak Island, North Carolina, 28465

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$69,396

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $241/night at 46% occupancy.Projected nightly rate is $204/night at 59% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$45,960

Avg annual revenue

59%

Avg occupancy rate

$204

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

$25k

$50k

$75k

$100k

$18,123

Profit

Revenue

$69,396

Operating Expenses

$21,022

Operating Income

$48,375

Net Effective Rent

$30,252

Profit (Cash Flow)

$18,123

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

210.73%

Payback Period Days

173