BNBCalc Short Term Rental Rental Arbitrage Analysis 513 N 7th St, Wilmington, NC, 28401

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$50,900

Profit (Cash Flow)

$2,283

Cash on Cash Return

21.5%

Annual Revenue

$50,900

AirDNA projects $268/night at 52% occupancy ($50,900). Airbtics projects $226/night at 61% occupancy ($50,352). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 52% occupancy rate, $268 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,770	$53,649	$75,404	$98,709
Occupancy	51%	65%	72%	81%
Nightly Rate	$169	$217	$274	$319

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fun 4-BDR downtown home close to everything	$37,935	$170	59%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (121)
Stairway to History! Slps 12, 4 bdr, 7 bd, 3.5 bth	$40,565	$130	81%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (299)
Sleeps 12 in Heart of Downtown Wilmington ILM	$75,696	$348	57%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
Luxury Remodel meets Downtown Charm	$37,295	$209	47%	4	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (69)
❤ of Castle St.Riverfront☆PET✔Sunrm☆Fenced☆Firepit	$48,427	$232	56%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
Wilmington Vacation Rental: Close to Riverwalk!	$30,343	$204	37%	4	4	3	$248	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Hawk’s Nest w/Hot Tub, Firepit	$52,547	$197	71%	4	3	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (126)
Historic Downtown. Porchlife. Retreat-Ready.	$40,596	$235	43%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Stunning 4 Bedroom No cleaning fee!	$43,942	$174	69%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Maggie’s Oasis	$103,756	$316	88%	4	3	5	$200	✅	✅	✅	Y / Y	⭐️ 5 (60)
12 Min Walk to Riverfront, Beautiful New Home	$70,118	$309	62%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (46)
Gorgeous 4 bd home with elevator. No cleaning fee!	$42,310	$170	68%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (94)
The Absolute Best Home Away From Home Pet Friendly	$25,884	$123	50%	4	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (406)
CA Sanctuary Home w/Heated Salt Pool & HotTub	$89,440	$292	82%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (101)
WOW! Pool+Pizza Oven near Beaches, UNCW & Downtown	$61,582	$376	40%	4	5	1	$400	✅	✅	❌	Y / Y	⭐️ 4.8 (102)
Sunset Villa~Close to UNCW, beach & downtown	$34,195	$122	72%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (155)
Sweet Retreat near beaches and downtown Wilmington	$41,701	$164	68%	4	4	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (31)
Magnolia Manor \| Walk to DT	$80,065	$296	72%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (39)
CastleArts Cutie, Near Downtown/Beaches, Pets OK	$20,732	$118	43%	4	3	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (76)
Historic House, 2 Units, 14 min Walk to Riverwalk	$87,168	$254	88%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
4 Bdrm Home Minutes To Front St	$32,705	$166	52%	4	1	1	$30	❌	❌	✅	N / Y	⭐️ 4.6 (123)
Family friendly 4 bedroom home with spacious deck!	$47,302	$227	54%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (42)
Rich in Relaxation- Central ILM w/King Bed	$36,781	$136	67%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Coastal Family Fun House!	$47,152	$252	48%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Carley~Coastal Modern Home 5mins to Beach+UNCW	$43,964	$166	72%	4	3	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (24)
413 Camway Drive	$69,564	$310	56%	4	3	1	$236	✅	✅	✅	Y / Y	⭐️ 4.2 (11)
Barefoot Bungalow	$68,209	$295	62%	4	3	2	$290	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Charming Home w/ King Beds, Fire Pit+Table Tennis	$62,715	$188	84%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (113)
Downtown Escape	$24,973	$157	36%	4	2	2	$150	✅	❌	✅	Y / N	⭐️ 5 (34)
Pool, Hot Tub, Close to Historic Area & Beaches!	$87,567	$351	67%	4	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (40)
Historic House, 2 Units, 14 Min Walk to RiverWalk	$19,700	$245	21%	4	4	1	$48	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
WoW! Private Pool Oasis.Close to beaches &downtown	$53,287	$457	29%	4	4	2	$400	✅	❌	❌	Y / Y	⭐️ 5 (55)
Bright and Bold: Colorful Haven in Central ILM	$72,328	$225	81%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Gorgeous Home with Saltwater Pool in Midtown	$44,584	$171	69%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (84)
Modern 1st Floor Home with Ping Pong & Pool Table	$56,934	$227	66%	4	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.6 (35)
Modern Top Floor Home, Air Hockey & PingPong Table	$58,244	$236	65%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Pack your Bags and leave tonight!	$56,851	$204	73%	4	2	3	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Pet Friendly Paradise; 15 Minutes to Beach/ D-Town	$57,431	$268	58%	4	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (110)
Spacious Midtown Ranch- 10 min to Wrightsville	$41,692	$152	66%	4	2	1	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (153)
The "Hygge" Beach House at Midtown_Hot Tub & Pets!	$57,988	$188	79%	4	2	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (175)

Return Metrics

21.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,283	$4,566	$6,850	$9,133	$11,416	$22,833	$68,500
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	$2,283	$4,566	$6,850	$9,133	$11,416	$22,833	$68,500

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.54%

Payback Period Days

1695

Return on Investment

21.54%

513 N 7th St Wilmington, North Carolina, 28401

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Wilmington

Zoning

Laws

$50,900

Annual Revenue

BNBCalc predicts this property will get $226 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% 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.

$52,606

Avg annual revenue

61%

Avg occupancy rate

$226

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

$20k

$45k

$75k

$105k

$2,283

Profit

Revenue

$50,900

Operating Expenses

$18,617

Operating Income

$32,283

Net Effective Rent

$30,000

Profit (Cash Flow)

$2,283

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

21.54%

Payback Period Days

1695