BNBCalc Short Term Rental Rental Arbitrage Analysis 517 Wolfe St

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Lerandall Stays

randall.lehasa22@gmail.com

Annual Revenue

$25,421

Profit (Cash Flow)

-$16,284

Cash on Cash Return

-256.4%

Annual Revenue

$25,421

AirDNA projects $168/night at 39% occupancy ($23,930). Airbtics projects $120/night at 58% occupancy ($25,420). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 58% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,567	$24,545	$39,545	$44,722
Occupancy	45%	52%	76%	83%
Nightly Rate	$107	$120	$133	$136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Oak - w/bikes!	$32,059	$134	57%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
NEW HISTORIC COASTAL CHARM LOCATION LOCATION!!!!!	$23,988	$125	45%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
NEW ON WOLFE 2021...HISTORIC DISTRICT. A MUST SEE!	$17,225	$136	30%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (81)
Miss Abby	$21,219	$110	46%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (171)
“Historic Old Town Bungalow” (Dog Friendly)	$35,021	$115	81%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (152)
Unique 2-bedroom rental unit: Historic Charm	$20,116	$102	47%	2	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.8 (29)
2br Colonial Apt Between JI & SSI Isle's & Dwntwn!	$18,861	$106	44%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Golden Isles Coastal Casita in historic Brunswick	$37,702	$105	95%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Coco’s Cottage	$40,552	$130	82%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (24)
Salt on Wolfe - 15 Min to Beach / Near Restaurants	$35,359	$139	62%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)

Return Metrics

-256.43% 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)	-$16,283	-$32,567	-$48,851	-$65,134	-$81,418	-$162,837	-$488,512
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	-$16,283	-$32,567	-$48,851	-$65,134	-$81,418	-$162,837	-$488,512

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-256.43%

Payback Period Days

Return on Investment

-256.43%

517 Wolfe St Brunswick, Georgia, 31520-8442

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Lerandall

$1,753

Zestimate

$25,421

Annual Revenue

BNBCalc predicts this property will get $120 per night with 58% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$28,210

Avg annual revenue

58%

Avg occupancy rate

$120

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

$25k

$35k

$40k

-$16,284

Profit

Revenue

$25,421

Operating Expenses

$15,305

Operating Income

$10,116

Net Effective Rent

$26,400

Profit (Cash Flow)

-$16,284

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-256.43%

Payback Period Days