BNBCalc Short Term Rental Rental Arbitrage Analysis 3612 Beverly Cove Way, Wilmington, NC

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$34,625

Profit (Cash Flow)

-$7,076

Cash on Cash Return

-82.3%

Annual Revenue

$34,625

AirDNA projects $251/night at 48% occupancy ($44,004). Airbtics projects $158/night at 60% occupancy ($34,625). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 60% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,725	$36,280	$46,441	$71,207
Occupancy	49%	61%	67%	85%
Nightly Rate	$136	$153	$175	$215

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Seascape - Pool & 10 mins from Beach/Downtown	$40,960	$173	61%	3	2	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (85)
Beach Time! w/ King Beds, Pool, Fire Pit, & Tennis	$38,295	$155	62%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (58)
Spacious & Quiet Vacation Getaway, 15 Min to Beach	$41,473	$119	90%	3	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (78)
13 ppl-pets-central Wilmington-patio-fire pit	$39,803	$149	66%	3	2	2	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Pet-friendly scenic creekside 3BR home - huge yard	$58,853	$237	65%	3	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (40)
New! Modern Family Home with Large Yard	$52,455	$203	66%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (55)
Beach House Getaway	$36,015	$109	85%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (104)
The Almond Blossom 3 Bedroom Home With Game Room	$34,009	$124	64%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (149)
Garden Getaway	$36,614	$223	44%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (43)
Seaside Serenity: Your Perfect Retreat!	$26,756	$144	47%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Chic Central to Beach Downtown UNCW Hot Tub	$47,704	$179	67%	3	2	1	$190	❌	✅	✅	Y / Y	⭐️ 5 (81)
House of Kaktos located in Central Wilmington. Sleeps 8	$41,876	$159	63%	3	2	1	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (69)
Cozy Wilmington Vacation Rental: 10 Mi to Beach!	$29,296	$137	50%	3	2	2	$191	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Peaceful Retreat - Near Beaches, Downtown, UNCW	$27,344	$176	39%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (46)
Wilmington Retro Retreat	$29,264	$104	69%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (55)
Wilmington Family Vacation Home	$46,217	$140	87%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (30)
Midtown Retreat	$43,416	$136	86%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (51)
Centrally Located Southern Charm! Welcome!	$25,366	$162	39%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Spacious Kitchen, Living, & Sunroom w/King Bed	$35,864	$121	72%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (90)
Mason Manor	$25,647	$143	40%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy home central to Wrightsville & Carolina Beach	$32,923	$139	62%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modern 3BR/2BA residential home. Huge backyard.	$45,814	$149	82%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (45)
Two Story House in Wilmington near the beaches	$37,813	$177	56%	3	2.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (76)
The Salty Gator	$41,057	$156	63%	3	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (74)
Beach Getaway! Minutes from Wilmington Beaches	$31,222	$163	50%	3	2.5	3	$179	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy New Home \| 5 Min to Downtown! + Fire pit!	$36,648	$99	91%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (154)
Wilmington Encanto- Renovated, Centrally Located	$35,695	$145	61%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (40)
whole house for you	$18,208	$131	33%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Getaway Central Locay-Easy 2 DTown & Beach	$39,670	$210	47%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (48)
Bide-A-Wee, Kayak Park, Private, Intracoastal	$35,583	$163	57%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (74)
Entire Wilmington home, newly remodeled near beach	$26,926	$121	57%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (78)
3BR Midtown Ranch \| 15min to Wrightsville&Downtown	$33,077	$104	83%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Perfect Private Getaway Near Downtown Wilmington!	$29,443	$142	53%	3	1	2	$210	❌	❌	❌	Y / Y	⭐️ 4.1 (9)
The Midtown House	$37,790	$175	59%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (222)
Lovely Condo for Relaxation	$19,874	$173	28%	3	2	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy Ranch - Quiet & Close to Everything!	$58,322	$215	73%	3	2	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (17)
Dog Friendly with Pool in Central Wilmington!	$32,387	$158	54%	3	2	3	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (50)
Casa de Rodea, Duran’s familia	$34,946	$217	44%	3	2	2	$0	✅	❌	❌	Y / N	⭐️ 4.7 (14)
‘Apache Trail’ Home - 3 Mi to Masonboro Island!	$28,051	$246	24%	3	2	3	$155	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Pine Grove Turtle House, 3BR, 2BA	$38,723	$152	66%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

-82.28% 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)	-$7,076	-$14,152	-$21,228	-$28,304	-$35,380	-$70,761	-$212,284
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	-$7,076	-$14,152	-$21,228	-$28,304	-$35,380	-$70,761	-$212,284

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-82.28%

Payback Period Days

Return on Investment

-82.28%

3612 Beverly Cove Way Wilmington, North Carolina, 28412

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Wilmington

Zoning

Laws

$34,625

Annual Revenue

BNBCalc predicts this property will get $158 per night with 60% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$36,284

Avg annual revenue

60%

Avg occupancy rate

$158

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

$30k

$45k

$60k

-$7,076

Profit

Revenue

$34,625

Operating Expenses

$16,501

Operating Income

$18,124

Net Effective Rent

$25,200

Profit (Cash Flow)

-$7,076

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-82.28%

Payback Period Days