BNBCalc Short Term Rental Rental Arbitrage Analysis 77 Camelot Cir, Ocean Pines, MD, 21811

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$68,637

Profit (Cash Flow)

$17,714

Cash on Cash Return

206.0%

Annual Revenue

$68,637

AirDNA projects $203/night at 47% occupancy ($34,847). Airbtics projects $227/night at 54% occupancy ($44,771). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,023	$38,514	$71,255	$113,672
Occupancy	39%	49%	72%	84%
Nightly Rate	$169	$205	$261	$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
57 Wood Duck is a Waterfront Dream in the Heart	$47,180	$234	42%	3	3	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (3)
Camelot	$23,781	$127	47%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (114)
Cedar Cottage - 3 BR, 3 full bath, family-friendly	$88,421	$408	58%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (25)
Home Away from Home , Pet friendly retreat	$41,107	$128	84%	3	2	4	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Escape in Ocean Pines - Near Beach, Trails, Arcade	$32,775	$213	40%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
Cozy Beach Getaway in the Lovely Ocean Pines North	$37,261	$142	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (117)
Cozy home in Ocean Pines	$42,786	$182	61%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (48)
Little house in Berlin, Md.	$30,764	$172	48%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (125)
Cozy Coastal Cottage Ocean Pines	$26,116	$95	72%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Nottingham Beach Retreat	$51,633	$182	73%	3	2	2	$230	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Martinique Beach Retreat!	$48,052	$177	72%	3	2	2	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Spacious Ocean Pines Home	$37,883	$260	39%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (3)
Tranquil Waters, OceanPines, 3 br, Dog Friendly	$88,694	$409	59%	3	2	2	$249	✅	❌	✅	Y / Y	⭐️ 4.9 (20)
Dogfriendly~JetTub~KingBed~Walk2marina~Golf~Firepl	$25,701	$74	81%	3	3	2	$117	✅	❌	✅	Y / Y	⭐️ 5 (29)
Cozy Cottage in Ocean PInes MD	$81,082	$277	78%	3	1	2	$271	✅	❌	❌	Y / Y	⭐️ 3.9 (10)
Tree Top Bliss -Ocean Pines, Dog friendly sleeps 8	$77,679	$354	57%	3	3	2	$269	✅	❌	✅	Y / Y	⭐️ 5 (15)
Ocean Pines House w/ Screened-In Deck & Grill!	$82,335	$240	89%	3	2	2	$284	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Fabulous Waterfront Getaway with Sunsets & Eagles	$70,623	$402	48%	3	3	7	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy home 8 miles from Ocean City, MD	$25,118	$145	45%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (37)
Peace of Heaven	$27,556	$199	36%	3	2	2	$50	✅	❌	❌	Y / Y	⭐️ 4.9 (31)
Peaceful getaway in Ocean Pines / Close to OC	$35,849	$211	45%	3	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (46)
Cozy home on quiet court; 10 mins from Ocean City	$50,700	$170	81%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (74)
Charming cul-de-sac House just minutes from OC.	$27,493	$198	34%	3	2	3	$185	✅	❌	❌	Y / Y	⭐️ 4.9 (31)
3-bedroom cottage in Ocean Pines	$58,156	$177	87%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (34)
Seahorse Catch at Ocean Pines Beach Community	$66,246	$181	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern Cottage House in Ocean Pines Community	$47,036	$256	49%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Sunny Days	$43,358	$168	61%	3	2	3	$325	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Stunning Waterfront Oasis	$111,319	$611	46%	3	3	3	$270	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
O.P. Yacht Club Townhome/ 3 Br/Pool /Marina / golf	$43,845	$274	42%	3	3	2	$239	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Yacht Club	$38,379	$214	49%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (12)
Ocean Pines Beach House in the Woods	$37,268	$159	62%	3	2	4	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Cozy Home Away From Home Close To Ocean City	$61,615	$259	65%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Lord Guy in Ocean Pines	$38,730	$286	37%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Ocean Pines Beach Cottage	$85,910	$249	89%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (18)

Return Metrics

205.97% 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)	$17,713	$35,427	$53,141	$70,855	$88,569	$177,138	$531,416
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	$17,713	$35,427	$53,141	$70,855	$88,569	$177,138	$531,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

205.97%

Payback Period Days

177

Return on Investment

205.97%

77 Camelot Cir Ocean Pines, Maryland, 21811

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$68,637

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 47% occupancy.Projected nightly rate is $227/night at 54% 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.

$46,771

Avg annual revenue

54%

Avg occupancy rate

$227

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

$45k

$75k

$110k

$17,714

Profit

Revenue

$68,637

Operating Expenses

$20,923

Operating Income

$47,714

Net Effective Rent

$30,000

Profit (Cash Flow)

$17,714

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

205.97%

Payback Period Days

177