BNBCalc Short Term Rental Rental Arbitrage Analysis 250 Maison Drive, Myrtle Beach, SC

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,099

Profit (Cash Flow)

-$5,254

Cash on Cash Return

-79.6%

Annual Revenue

$38,099

AirDNA projects $158/night at 47% occupancy ($27,123). Airbtics projects $171/night at 61% occupancy ($38,098). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,110	$33,056	$58,353	$83,506
Occupancy	49%	61%	71%	75%
Nightly Rate	$108	$140	$213	$282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fully Furnished Ocean View Condo-Shipwatch 319G	$27,196	$140	47%	2	2	1	$135	✅	❌	❌	Y / Y	⭐️ 0 (0)
Prime Location in Myrtle Beach!	$20,987	$104	50%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (18)
Steps to the Beach-First Floor	$26,284	$109	64%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
2bdrm/2bathheated indoor poolBeach w/in steps	$22,211	$103	57%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (51)
Walk to Beach: Dog-Friendly Myrtle Beach Cottage!	$86,312	$326	71%	2	2	3	$227	✅	❌	✅	Y / Y	⭐️ 5 (38)
The Silver Sand Dollar -2Bed 2Bath Maisons Sur Mer	$68,462	$356	51%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (51)
Coastal Condo with Ocean Views - Shipwatch 319G	$28,950	$133	53%	2	2	1	$135	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Two Bedroom Condo in Shipwatch II just finutes	$20,471	$119	47%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Life's a Beach	$27,808	$106	70%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
Oceanfront 2BR 2BA Ocean View Maisons-Sur-Mer	$78,060	$238	68%	2	2	1	$718	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Sandy Feet Beach Retreat	$38,288	$149	69%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (28)
⭐️2-Story Beach Condo⭐️ 2 Pools, Beach & Golf!	$28,557	$132	46%	2	2.5	3	$170	✅	✅	❌	Y / Y	⭐️ 5 (20)
Spacious Modern Condo One Block to the Beach	$27,905	$96	72%	2	2	1	$183	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Walk to Ocean: Myrtle Beach Condo w/ Balcony!	$44,957	$214	49%	2	2	2	$207	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Walk to Apache Pier: Coastal Condo w/ Pool Access	$79,858	$262	82%	2	2	2	$186	✅	❌	❌	Y / Y	⭐️ 5 (56)
Heron Pointe Unit D3 - Pool View	$39,571	$135	75%	2	2	2	$190	✅	✅	❌	Y / Y	⭐️ 5 (41)
Walk to Apache Pier: Condo w/ Community Perks	$64,330	$281	61%	2	2	2	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (67)
Maison Sur Mer - Oceanfront - Snowbirds Welcome-H	$58,313	$208	74%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (27)
Vista Blue - Myrtle Beach	$19,617	$66	63%	2	2	2	$146	❌	✅	❌	Y / Y	⭐️ 5 (20)
Guest Cottage 30G	$26,042	$97	50%	2	2	1	$232	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ocean front 2BR, 2 BA unit, Maisons Sur Mer 805	$59,375	$213	72%	2	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (117)
Summertree C8	$33,963	$117	67%	2	2	1	$232	✅	✅	❌	Y / Y	⭐️ 0 (1)
Shipwatch 2bedroom M304	$71,591	$212	89%	2	1.5	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (41)
Serene 2BR 2BA Condo Short Walk to Beach	$56,892	$283	54%	2	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Summertree F2 Finish grilling dinner in the common	$30,411	$112	56%	2	2	1	$258	✅	✅	❌	Y / Y	⭐️ 0 (0)
Summertree Village Unit C2 - Pool view	$39,024	$117	88%	2	2	2	$185	✅	✅	❌	Y / N	⭐️ 5 (10)
Relaxing Myrtle Beach Escape: Steps to the Beach!	$63,011	$189	88%	2	2	3	$196	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Oceanview 2Bd/2Ba Condo	$39,482	$182	59%	2	2	4	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (26)
3rd Floor Ocean View, Pools/Hot Tub- Shore Dr	$27,282	$140	49%	2	2	4	$180	✅	✅	❌	Y / Y	⭐️ 5 (42)
Beachside 2BR Condo - Couples or Family!	$51,266	$282	49%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 5 (11)
Beachside Couples or Family Condo!	$45,886	$252	49%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Shipwatch I 224 A	$26,852	$108	42%	2	2	1	$258	✅	✅	❌	Y / N	⭐️ 0 (2)
2/2 Condo, Shore Drive- Pools/Hot Tub	$39,492	$142	73%	2	2	4	$180	✅	✅	❌	Y / Y	⭐️ 5 (70)
North Myrtle Beach Condo!	$25,635	$103	68%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
New,Top Floor Views,Private Maisons Sur Mer,Pools!	$113,017	$423	73%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
3bd 2bth walk to beach 2 pools *family friendly	$15,460	$88	48%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (118)
Spacious Comfortable 2B/2.5B- 1.5 block to Ocean	$36,733	$160	62%	2	2.5	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (36)
Spacious Beach & Golf Condo + Pools!	$38,604	$155	63%	2	2	6	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (35)
Arcadian Dunes #10-340	$20,022	$96	56%	2	2	5	$130	✅	✅	❌	Y / N	⭐️ 5 (11)
Location! Minutes walk to Beach! 1st Floor	$15,055	$110	37%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (41)

Return Metrics

-79.6% 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)	-$5,254	-$10,508	-$15,762	-$21,016	-$26,271	-$52,542	-$157,626
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	-$5,254	-$10,508	-$15,762	-$21,016	-$26,271	-$52,542	-$157,626

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-79.6%

Payback Period Days

Return on Investment

-79.6%

250 Maison Dr Myrtle Beach, South Carolina, 29572

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Myrtle Beach

Guide

$38,099

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $158/night at 47% occupancy ($27,123.01). Airbtics projects $171/night at 61% occupancy ($38,098).

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.

$42,080

Avg annual revenue

61%

Avg occupancy rate

$171

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

$45k

$80k

$115k

-$5,254

Profit

Revenue

$38,099

Operating Expenses

$16,953

Operating Income

$21,146

Net Effective Rent

$26,400

Profit (Cash Flow)

-$5,254

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-79.6%

Payback Period Days