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

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,242

Profit (Cash Flow)

-$7,289

Cash on Cash Return

-110.4%

Annual Revenue

$30,242

AirDNA projects $251/night at 48% occupancy ($44,004). Airbtics projects $138/night at 60% occupancy ($30,242). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,325	$29,048	$42,949	$55,910
Occupancy	48%	60%	75%	88%
Nightly Rate	$113	$129	$151	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chula sanctuary (10 mins to downtown)	$21,705	$94	55%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (47)
Serene coastal cottage in Wilmington	$29,906	$126	62%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cozy Cottage w/ Hot Tub, Private Yard, Fire Pit	$34,062	$128	72%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (290)
Boho Townhouse; 15 Min to Downtown & Beach	$38,801	$114	89%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (61)
Coastal Cottage	$28,869	$155	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Cove At Myrtle Grove	$52,864	$151	91%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (92)
Cozy Cottage Near Downtown w/ NO Cleaning Chores	$33,526	$105	86%	2	1	3	$79	❌	❌	❌	Y / Y	⭐️ 5 (214)
Cape Fear Coastal Hide-A-Way	$38,184	$163	63%	2	1.5	3	$85	❌	❌	✅	Y / Y	⭐️ 5 (11)
Haven By The Lake	$28,290	$125	54%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (235)
The Nest at Hewlett’s Creek	$30,813	$91	88%	2	2	1	$115	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Comfortable Midtown Cottage in Quiet Neighborhood	$29,095	$149	52%	2	2	4	$75	❌	❌	✅	Y / Y	⭐️ 5 (71)
Greenfield Lake Getaway! Pet Friendly	$28,346	$110	66%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (42)
Greenfield Cozy Cabin	$40,224	$145	75%	2	1.5	4	$55	❌	❌	✅	Y / Y	⭐️ 5 (22)
The apartment at Villa Nova	$26,158	$166	42%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 5 (21)
Autumn Oaks	$43,767	$138	85%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (10)
No Up-front Pet Fees: Wilmington Pet Friendly	$30,645	$104	77%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (204)
Coastal Cottage near ICWW	$33,131	$142	62%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Kasa \| 2BD, Historic Riverwalk Dist. \| Wilmington	$13,848	$122	26%	2	2	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (28)
NEW!Aspen Rae Coastal House-15 Min To Wrightsville	$29,162	$166	48%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Sunset Park Captain's Quarters 2 bed 1 bath	$25,041	$136	46%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Wilmington Beach Bungalow	$22,267	$169	36%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Garden House Project Midtown Wilmington NC	$19,534	$150	35%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
The Caddy Shack	$43,344	$150	77%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (39)
Coastal Delight	$19,353	$155	33%	2	2	4	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Sunny Sunset Cottage	$27,057	$114	59%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
2 King Bedrooms Central to DT and the Beach!	$27,225	$131	56%	2	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (5)
Monkey in the Middle Townhouse	$28,094	$101	76%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
La Casita: Cozy ILM Getaway	$23,218	$122	52%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Special Gem	$11,169	$109	28%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (13)
Lavender House 2 - Cozy home convenient location.	$31,062	$123	69%	2	2	14	$0	❌	❌	✅	Y / N	⭐️ 5 (17)
2-bedroom cottage, close to both local beaches!	$42,618	$154	74%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
1 story ~ Quiet~ Community Pool ~ Midtown ~ 2 bed	$13,448	$105	35%	2	2	14	$150	✅	❌	✅	Y / Y	⭐️ 0 (0)
Konas Loft - Modern home with backyard!	$42,639	$120	93%	2	2.5	3	$82	❌	❌	✅	Y / Y	⭐️ 5 (32)
Waterfront Retreat	$61,615	$259	65%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Sunset Suite - Pet friendly, Sleeps 4!	$33,589	$151	59%	2	1	3	$165	❌	❌	✅	Y / Y	⭐️ 4 (22)
The Sutton Getaway 2 Bedroom home w/ pool	$58,968	$220	71%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (33)
Ivey Cottage; Close to Downtown	$35,427	$87	93%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Salty Air Retreat	$52,574	$266	54%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cottage by the Lake	$21,340	$119	49%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Landing at Belle Meade - 2 Bedrooms in Wilmington	$9,516	$104	25%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-110.44% 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)	-$7,289	-$14,578	-$21,867	-$29,157	-$36,446	-$72,892	-$218,678
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	-$7,289	-$14,578	-$21,867	-$29,157	-$36,446	-$72,892	-$218,678

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-110.44%

Payback Period Days

Return on Investment

-110.44%

3612 Beverly Cove Way Wilmington, North Carolina, 28412

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Wilmington

Zoning

Laws

$30,242

Annual Revenue

BNBCalc predicts this property will get $138 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$31,512

Avg annual revenue

60%

Avg occupancy rate

$138

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

$25k

$45k

$65k

-$7,289

Profit

Revenue

$30,242

Operating Expenses

$15,931

Operating Income

$14,311

Net Effective Rent

$21,600

Profit (Cash Flow)

-$7,289

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-110.44%

Payback Period Days