BNBCalc Short Term Rental Rental Arbitrage Analysis 1889 E Alsea Hwy, Waldport, OR, 97394

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$44,158

Profit (Cash Flow)

-$7,783

Cash on Cash Return

-122.6%

Annual Revenue

$44,158

AirDNA projects $179/night at 54% occupancy ($35,304). Airbtics projects $195/night at 62% occupancy ($44,157). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,734	$39,013	$59,356	$117,594
Occupancy	54%	63%	70%	83%
Nightly Rate	$123	$161	$222	$377

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bay, Horizon Views! Dog Friendly!~ Hilltop Heights	$47,670	$200	62%	2	1	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (32)
Hot tub! Dog Friendly! ~Camp Bridgeview	$108,556	$434	65%	2	4	1	$375	❌	✅	✅	Y / Y	⭐️ 4.5 (4)
Amazing Alsea Bay Views! ~ Gaia's Point	$43,783	$184	61%	2	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Cozy 2-bedroom Coastal Cabin	$41,394	$161	64%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (108)
Panoramic Cliff Views of the Waldport Beach	$40,362	$126	83%	2	2	2	$104	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Hot Tub-Amazing Sea View-King beds-Dogs-Wine!	$46,341	$219	55%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (138)
Single-Level-Bridge Bay View-Beach-Pool Access	$34,265	$130	68%	2	2	1	$126	✅	❌	❌	Y / Y	⭐️ 4 (37)
Oceanview Deck\|Fenced Yard\|Fire Pit\|Hot Tub	$49,296	$192	65%	2	2	1	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (22)
1. The Salty Crab & Seahorse - Ocean View Deck!	$30,091	$123	65%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (337)
2. The Salty Crab & Seahorse - Fire Pit and Patio!	$29,768	$118	67%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (268)
A Shore Thing ~ Walk Out to the Ocean!	$126,742	$431	79%	2	0	1	$210	✅	❌	✅	Y / Y	⭐️ 4.5 (34)
Pacific Ocean Blue: Coastal Retreat w/ Ocean Views	$31,129	$121	66%	2	2	1	$126	✅	❌	❌	Y / Y	⭐️ 4.5 (62)
Oceanfront Cottage-By Beach Access-Oceania House	$47,893	$156	79%	2	2	1	$132	✅	❌	✅	Y / Y	⭐️ 4.5 (84)
Rayn or Shine Getaway - Ocean View & Hot Tub!	$54,643	$161	90%	2	2	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (386)
Fun Ocean Front Home! Hot Tub & Dog Friendly!	$125,411	$372	91%	2	1.5	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (57)
Ocean Front-Wrap Around Window-Beach Access	$29,840	$124	62%	2	1	1	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
Ocean View-Block From Beach-Waldport, Dogs Welcome	$43,623	$144	80%	2	2	1	$121	❌	❌	✅	Y / Y	⭐️ 5 (58)
Comfort, Privacy in the Sandpiper Neighborhood	$32,760	$95	87%	2	2	1	$104	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Home nestled in peaceful forest of Waldport	$40,518	$302	36%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Alsea Bay Views and Access in Bayshore	$23,600	$99	59%	2	2	1	$126	✅	❌	✅	Y / Y	⭐️ 4.5 (57)
Ocean Front! Hot Tub! Dogs OK! ~ Once Upon A Tide	$111,747	$312	95%	2	1	1	$270	❌	✅	✅	Y / Y	⭐️ 5 (80)
Oceanfront Cozy Cabin with Private Backyard Beach	$49,504	$173	76%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (198)
Living Large in our 37' Big Stump tiny home!	$30,082	$142	55%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (27)
Ocean View-Hot Tub-Two Blocks to Wakonda Beach	$36,002	$150	60%	2	2	1	$145	❌	✅	✅	N / Y	⭐️ 4.5 (46)
2BR Oceanfront Dog Friendly \| Hot Tub \| Balcony	$35,884	$222	43%	2	1	1	$103	❌	✅	✅	Y / Y	⭐️ 4.5 (53)
One Hundred Thousand Welcomes	$58,123	$223	68%	2	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (117)
Beautiful Townhome Great Rates! Monthly Rental	$28,315	$131	55%	2	1.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (53)
Waldport Beach House w/ Loft, Grill & Ocean Views!	$34,677	$172	52%	2	2	3	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Renovated 2BR Oceanview Dog Friendly	$22,416	$163	36%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Fenced Yard-Waterfront Deck-Beach Club Access	$29,970	$103	69%	2	2	1	$137	✅	❌	✅	Y / Y	⭐️ 4.8 (55)
Cozy 2 Bedroom-BayshoreCommunity-Starboard Cottage	$15,610	$68	53%	2	2	1	$126	✅	❌	✅	Y / Y	⭐️ 4.5 (60)
Vintage 2BR Dog Friendly \| Fireplace \| Patio	$24,473	$197	33%	2	2	2	$141	❌	❌	✅	Y / Y	⭐️ 5 (74)
Ocean Front with Views! Bridge Views! Sandy Beach!	$86,930	$458	50%	2	2	1	$210	✅	❌	❌	Y / Y	⭐️ 5 (5)
Ocean Front, Sandy Beach~The Beach House~Seal Rock	$116,382	$455	68%	2	2	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (34)
ACE Cabin-Jetted tub-Views of the Bay-Dog Friendly	$20,405	$88	57%	2	2	1	$126	❌	❌	✅	Y / Y	⭐️ 4.5 (84)
Dog-Friendly-Bayshore Beauty-View of Alsea Bay	$22,201	$88	61%	2	2	1	$126	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Charming 2BR Dog Friendly \| W/D	$11,922	$95	32%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Family-friendly ocean front home	$55,524	$287	52%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (224)
Beachfront-Ocean Views-Beach Access-Pacific Sands	$43,610	$149	76%	2	2	1	$135	❌	❌	❌	Y / N	⭐️ 4.7 (20)

Return Metrics

-122.55% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,782	-$15,565	-$23,347	-$31,130	-$38,912	-$77,825	-$233,476
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	-$7,782	-$15,565	-$23,347	-$31,130	-$38,912	-$77,825	-$233,476

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-122.55%

Payback Period Days

Return on Investment

-122.55%

1889 E Alsea Hwy Waldport, Oregon, 97394

2 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,158

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 54% occupancy.Projected nightly rate is $195/night at 62% occupancy.

Occupancy Rate

Top 53% 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.

$46,944

Avg annual revenue

62%

Avg occupancy rate

$195

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

$10k

$50k

$85k

$130k

-$7,783

Profit

Revenue

$44,158

Operating Expenses

$17,741

Operating Income

$26,417

Net Effective Rent

$34,200

Profit (Cash Flow)

-$7,783

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-122.55%

Payback Period Days