BNBCalc.com Rental Arbitrage Analysis Report of 1749 Sea Pine Blvd, Myrtle Beach, SC, 29577

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

40.12% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.12%

Payback Period Days

910

Return on Investment

40.12%

Annual Revenue

$53,621

AirDNA projects $277/night at 53% occupancy ($53,621). Airbtics projects $253/night at 56% occupancy ($51,747). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$19,302	$51,972	$106,981	$142,347
Occupancy	33%	61%	78%	84%
Nightly Rate	$153	$226	$367	$451

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A 3BR, 3BA with beautiful views from 14th floor!	$47,066	$215	56%	3	3	10	2	$150	✅	✅	❌	N / Y	⭐️ 4.7 (112)	Profile
B Dazzling Oceanfront 3bdrm 3 bath Condo (SBR0506)	$42,498	$139	75%	3	3	8	2	$167	✅	✅	❌	N / Y	⭐️ 5 (6)	Profile
C Beautiful villa in Myrtle Beach	$49,184	$150	84%	3	3	8	2	$200	❌	❌	✅	N / Y	⭐️ 5 (81)	Profile
D Large 3BR House with Private Yard	$42,156	$194	55%	3	3	8	1	$199	❌	❌	❌	N / Y	⭐️ 4.8 (67)	Profile
E Ocean Overlook: 3 BR Oceanfront Condo with Pool	$28,274	$323	23%	3	3	6	2	$300	✅	✅	❌	N / N	⭐️ 4.7 (5)	Profile

Operating Expenses

Monthly Expenses

$1,581

Annual Expenses

$18,971

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,007

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$447

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

1749 Sea Pine Blvd Myrtle Beach, South Carolina, 29577

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,600

Zestimate

$53,621

Annual Revenue

BNBCalc predicts this property will get $253 per night with 56% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

40.12%

Payback Period Days

910