BNBCalc Short Term Rental Rental Arbitrage Analysis 322 Oak Grove Island Dr, Brunswick, GA, 31523

3 bed • 4 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$46,843

Profit (Cash Flow)

-$11,867

Cash on Cash Return

-130.4%

Annual Revenue

$46,843

AirDNA projects $276/night at 46% occupancy ($46,371). Airbtics projects $156/night at 62% occupancy ($35,326). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,331	$36,113	$49,551	$66,949
Occupancy	51%	64%	75%	86%
Nightly Rate	$126	$147	$171	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Poolside Oasis - Ask about snowbird specials!	$54,911	$209	67%	3	3	2	$280	✅	❌	✅	Y / Y	⭐️ 4.6 (33)
82 Palms - Waterfront Home & Rooftop Sun Deck	$43,930	$300	35%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (41)
💥Gated community 🌟3 bedroom 🧘🏽Serenity & Comfo	$30,682	$175	44%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (99)
Sea Turtle Cottage -Near Shopping/Restaurants	$35,233	$130	69%	3	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (42)
Beautifully Renovated 1920's Tillman Cottage!	$28,884	$117	65%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (64)
The Pond House	$21,510	$127	44%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Blue Pearl - LARGE Fenced Backyard/Near FLETC	$42,565	$140	77%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Pet Friendly Family Home	$13,847	$104	31%	3	2	1	$100	❌	❌	✅	N / N	⭐️ 4.5 (2)
Golden Isle Retreat	$44,390	$190	63%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (70)
Perfect for long stays, Beach 17 min, 3BR/2Bath	$29,008	$121	59%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (174)
Beautiful 💥 Beach 💙 Accent 💫 Condo	$16,057	$79	51%	3	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (80)
Cozy home walk to SGHS, minutes to FLTEC and beach	$33,610	$121	74%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Nice House at quiet Subdivision	$29,554	$126	58%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Saint Simons retreat a mile from the Causeway.	$34,899	$248	35%	3	3	1	$75	✅	✅	❌	Y / Y	⭐️ 4.9 (93)
NEW 3 Bedroom Full Home Close to Beach-"The Pearl"	$40,284	$114	89%	3	2	4	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
The Bamboo Oasis	$50,490	$170	75%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (59)
✅Tranquil & cozy 🌟3 bedroom⚡️Wi-Fi 🔥Gated Community	$33,450	$163	51%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Pink Lion’s Den	$34,092	$121	65%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Live Oak Paradise - Pet and Kid Friendly!	$52,140	$196	68%	3	3	30	$280	❌	✅	✅	Y / Y	⭐️ 4.8 (57)
Chateau Petit	$32,709	$129	68%	3	2	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (26)
Tranquil Tides Retreat - Waterfront Community	$37,731	$169	61%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Once Upon a Tide/2 King Beds/Centrally Located	$38,533	$144	64%	3	2	30	$215	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Loggerhead Crossing - Near FLETC/Restaurants/Shops	$40,573	$131	80%	3	2	30	$215	❌	❌	✅	Y / Y	⭐️ 4.6 (16)
Seashore Cottage Pet-Friendly/Near FLETC & Shops	$44,940	$134	86%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Creekside Hideaway	$38,369	$149	60%	3	3	30	$215	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Comfy • Clean • Convenient ~ DT Brunswick	$35,689	$158	59%	3	3	30	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
The Salty Seagull - Right off I95 / Large Backyard	$46,106	$135	82%	3	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Beachy Keen Hideaway -NEW!	$48,939	$161	80%	3	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (6)
Nice Ranch Style House Near Beaches, Mall,& Dining	$23,668	$161	39%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
3 Bedroom Residential Coastal Retreat in Brunswick	$26,727	$78	87%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
The Reef Retreat	$32,391	$150	59%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
House of Windsor (dog friendly)	$48,844	$152	86%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Cozy Brunswick Home: 13 Mi to St Simons Island!	$78,471	$320	67%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 3 (4)
Marsh Front Cottage -Pet Friendly/Snowbird Special	$43,063	$193	51%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Budget • Cozy • Clean ~ DT BWK	$21,137	$98	57%	3	2	5	$80	❌	❌	✅	Y / Y	⭐️ 3.6 (8)
🤩Stylish 🔥3 bdrm ✅ Garage ⚡️Wi-Fi 👍Gated Commun	$29,515	$168	48%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Private Poolside Home	$43,389	$133	86%	3	2	7	$250	✅	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Home Modern Interior Near The Golden Isles GA	$52,010	$203	70%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (5)
Spanish Moss Bungalow	$42,417	$145	75%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-130.4% 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)	-$11,866	-$23,733	-$35,600	-$47,467	-$59,334	-$118,669	-$356,009
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	-$11,866	-$23,733	-$35,600	-$47,467	-$59,334	-$118,669	-$356,009

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-130.4%

Payback Period Days

Return on Investment

-130.4%

322 Oak Grove Island Dr Brunswick, Georgia, 31523

3 bed • 4 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$46,843

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 46% occupancy.Projected nightly rate is $156/night at 62% occupancy.

Occupancy Rate

Top 26% 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.

$37,346

Avg annual revenue

62%

Avg occupancy rate

$156

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

$35k

$55k

$80k

-$11,867

Profit

Revenue

$46,843

Operating Expenses

$18,090

Operating Income

$28,753

Net Effective Rent

$40,620

Profit (Cash Flow)

-$11,867

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-130.4%

Payback Period Days