Prepared for Nadine HuckPacer Revenue Management
August 3, 2026
Revenue Strategy & Listing Audit · Seabrook

The completed year is healthy. The 2027 book is not.

Same-store ADR rose in every bedroom segment over the trailing twelve months, so this is not a demand problem. Matched on home, stay month and booking lead time, July 2027 is contracting at $1,198 against $1,677 for July 2026. The 2027 season is roughly 2% written and already 28% light in peak months, and a booked night cannot be repriced.

323 rental unitsSeabrook, Washington42,086 reservations reviewedSource: Track PMS and Pacer warehouse
-28.6%
July 2027 ADR vs 2026 · same homes, 180+ day lead
$60,290
Rent not captured on 208 nights booked so far
+5.0%
Trailing 12 month ADR, 3 to 4 BR same-store
83.9%
Direct share of revenue
Where We Are

The path from here

Pacer connected directly to Seabrook's Track account on August 3. This audit is built from that live connection and from Pacer's own copy of the same reservation record. Nothing in Seabrook's pricing was changed to produce it.

Track connected

August 3. Direct API access to units, reservations and nightly rates.

This audit

What the completed year shows, what the 2027 book is doing, and why.

Floors on peak dates

Protect the Fourth of July week and remaining peak 2027 inventory.

Comps rebuilt

Group homes on bedrooms and sleeping capacity together, not bedrooms alone.

Weekly forward reporting

The 2027 book read like for like, every week, through the season.

Revenue Strategy & Listing AuditSeabrook · Page 2
Overview

What we looked at

This audit reads Seabrook's own booking record, pulled directly from Track rather than from any pricing tool's reporting layer. It covers every reservation from August 2023 through the forward book into September 2027. The finding that matters is not in the completed year. It is in the book being written right now for 2027.

Reservations Reviewed
42,086
Source: Pacer warehouse, portfolio 117, cancellations excluded
Rental Units
323
348 active, 25 are event spaces
Source: Track units API, August 3 2026
Stay Dates Covered
2023 to 2027
Aug 2023 through Sep 2027
Source: Pacer warehouse
Direct Share of Revenue
83.9%
trailing 12 months
Source: Pacer warehouse, channel_source

Two sources were used and reconciled against each other: Seabrook's Track PMS by direct API pull, and Pacer's warehouse copy of the same reservation record. Where this audit states a rate, it is the rent actually contracted on a booking, not a calendar list price.

Revenue Strategy & Listing AuditSeabrook · Page 3
Executive Summary

Where you stand

Strengths

  • The completed year is healthy. Same-store ADR is up in all three bedroom segments.
  • 83.9% of revenue comes direct. Seabrook owns its demand rather than renting it from OTAs.
  • Long-lead demand is real and premium. Bookings made 180 or more days out carry an $801 ADR.
  • Occupancy and stay length are stable year over year, so the book is not being bought with discounts at the volume level.

Opportunities

  • The 2027 forward book is pricing 28% below 2026 on the same homes at the same lead time.
  • The comp structure reads bedroom count and one hand-entered score. It cannot see how many guests a home sleeps.
  • 31 active rental units, including the two largest homes, carry no comp assignment at all.
  • Fee load is not high overall at 37.2% against 39.9% for Grays Harbor County, but it swings from 31% in July to 57% in January, so the off-season guest pays the highest total price in the softest months.
Protect the 2027 book. It is 2% written and already 28% light in peak season, and a booked night cannot be repriced.

The diagnosis is specific. Trailing twelve month ADR rose in every segment, so this is not a demand problem or an execution problem in the completed year. Matched on unit, stay month and booking lead time, July 2027 is contracting at $1,198 against $1,677 for July 2026. The failure is confined to forward pricing.

Revenue Strategy & Listing AuditSeabrook · Page 4
Performance · Completed Year

The trailing year is not the problem

Same-store, trailing twelve months against the twelve months before it. Only homes live in both periods are counted.

Rent
$17.57M
+2.4% vs LY
Pacer warehouse, same-store
ADR
$420.79
+5.6% vs LY
Pacer warehouse, same-store
Nights Sold
41,764
-3.1% vs LY
Pacer warehouse, same-store
Reservations
12,814
-1.8% vs LY
Pacer warehouse, same-store
Direct Revenue Share
83.9%
trailing 12 months
Pacer warehouse, channel_source
SegmentNights, LY to TTMADR, LY to TTMADR Change
0 to 2 BR14,356 → 13,371$215.34 → $232.69+8.1%
3 to 4 BR24,857 → 24,633$420.51 → $441.62+5.0%
5 BR and up3,881 → 3,760$933.77 → $953.29+2.1%

Rate held and improved across the book while nights stayed flat. This matters because it removes the easy explanations for what follows. Seabrook does not have a demand problem, a product problem, or a distribution problem. What it has is a forward pricing problem, and the completed year is the control that proves it.

Same-store cohort: 41,476 of 42,086 reservations. Source: Pacer warehouse, analytics.reservation_details, is_same_store flag. Cancellations excluded.

Revenue Strategy & Listing AuditSeabrook · Page 5
Forward Book

2027 is contracting 28% below 2026

Same home, same stay month, and both bookings made 180 or more days before arrival. Unit mix, seasonality and lead time are all held constant, so what is left is rate.

Stay MonthHomesADR, 2026 to 2027Change
July14$1,677.45 → $1,198.45-28.6%
August4$1,850.63 → $1,331.03-28.1%
September1$792.03 → $602.10-24.0%
June11$865.85 → $785.80-9.2%
May6$1,232.51 → $1,245.46+1.1%
Source: Pacer warehouse. Bookings with a 180 day or longer booking window, matched by unit and stay month.
Rent Not Captured So Far
$60,290
across 208 nights already booked
2027 bookings valued at the same home's 2026 rate
The exposure is the part not yet booked

2027 is between 0.5% and 2.6% booked against 2026's final reservation counts. July is 1.7% written. The pattern above is set by the earliest and highest paying guests, and the rest of the season is still open.

Source: Pacer warehouse, reservation counts by stay month
Revenue Strategy & Listing AuditSeabrook · Page 6
Method

Why the naive comparison says the opposite

Comparing 2027's current book against 2026's completed season shows ADR up in every month. That reading is wrong, and it is worth understanding why before anyone reaches for it.

What the naive view shows

2027 on the books against 2026 actuals reads up 2% to 62% by month. Only early bookers have booked 2027, and early bookers pay the most, so the comparison is measuring who has booked rather than what they paid.

What controls the bias

Hold the home, the stay month and the booking lead time constant. Do that and July 2027 reads $1,198 against $1,677 for the same homes booked equally early for July 2026.

Booking Lead TimeReservationsADRAvg Nights
180 days or more650$801.254.44
61 to 180 days3,625$500.293.72
31 to 60 days3,168$365.393.30
8 to 30 days3,836$304.742.92
7 days or fewer1,939$241.592.55
Source: Pacer warehouse, trailing twelve months. Lead time and ADR move together, which is why any year over year read must hold lead time constant.
Revenue Strategy & Listing AuditSeabrook · Page 7
Pricing · Areas of Growth

The comp structure cannot see your product

Seabrook's homes are grouped for comparison by bedroom bucket plus a single hand-entered score. There is no term for how many guests a home sleeps, which is the variable that most determines what a beach house can charge.

BedroomsUnitsSleeps FewestSleeps MedianSleeps Most
3 BR1246812
4 BR6881018
5 BR25101418
6 BR5141522
Blue Lantern Cottage

Sleeps 18. The median four bedroom at Seabrook sleeps 10. It is larger than 67 of the 68 homes in its own bedroom class and is priced against homes half its capacity.

Eagles Nest and Stargazer

These two are each other's only comparable. A group of two has no outside reference, so when both move the same direction nothing corrects it. Both were rescored from 3 to 15 in the same pass.

31 homes carry no comp at all

Including the two largest in the book: a six bedroom sleeping 20 and a nine bedroom sleeping 18. Nothing defines what those are measured against.

Source: Track units API for bedrooms and occupancy. Comp grouping derived from the pricing configuration export provided by Seabrook, August 1 2026.
Revenue Strategy & Listing AuditSeabrook · Page 8
Pricing · Areas of Growth

The score that sets the comps is unstable

The configuration export contains five different versions of the quality score, each with a complete set of database update statements. Of the 122 homes present in all five, every single one carries a different value depending on which version is read.

Score Versions in One File
5
761 update statements in total
Homes That Disagree
100%
122 of 122 common homes
Comparing all five versions
Correlation With Occupancy
0.11
Score vs paid occupancy, 318 homes
Correlation With Revenue
0.44
Score vs revenue rank, 318 homes

A score that ranges from 3 to 20 for the same home across versions is not measuring quality. It is not tracking occupancy and it only loosely tracks revenue. Because that number selects the comp group, and the comp group sets the price, an unstable score produces an unstable rate for reasons no one can trace after the fact. Eagles Nest and Stargazer both range from 3 to 15 across the five versions.

Source: pricing configuration export provided by Seabrook, August 1 2026.
Revenue Strategy & Listing AuditSeabrook · Page 9
Distribution

Where the bookings come from

Trailing twelve months by stay date. Reservation share and revenue share are shown separately so channels that over-index on value are visible.

ChannelReservationsRes ShareRevenueRevenue ShareADR
Direct10,84382.0%$15,068,00483.9%$419.72
Airbnb1,76013.3%$2,049,28811.4%$395.54
Vrbo5264.0%$754,7674.2%$460.50
Booking.com890.7%$92,1200.5%$357.05

An 83.9% direct revenue share is exceptional and it changes how pricing should be reasoned about. Seabrook is not a price taker inside an OTA marketplace, it is the demand engine for its own town. Rate logic that leans on market comparables is answering a question Seabrook mostly does not face. Vrbo is worth noting separately: it carries the highest ADR in the book at $460.50 on only 4% of reservations.

Source: Pacer warehouse, channel_source, trailing twelve months, cancellations excluded.
Revenue Strategy & Listing AuditSeabrook · Page 10
Fees

The fee is the one lever that never moves

Fee load is normal for this coast at 37.2% of rent, against 39.9% for Grays Harbor County and 44.5% for Ocean Shores. What stands out is that it does not flex.

ADR, Off vs Peak
+59%
$319.69 to $509.67
Pacer warehouse, trailing year
Fees, Off vs Peak
+12%
$145.54 to $163.54 per night
Pacer warehouse, trailing year
Fee on a 1 Night Stay
$284.96
202% of rent
Pacer warehouse, 156 stays
Fee on a 7 Night Stay
$134.58
24% of rent
Pacer warehouse, 246 stays
Length of StayReservationsRent per NightFees per NightGuest Total per Night
1 night156$139.21$284.96$425.07
2 nights3,829$307.01$186.21$494.49
4 nights2,630$435.68$145.30$581.48
7 nights246$568.61$134.58$707.85

Rate moves 59% between seasons and the fee moves 12%, so the fee is a near constant wedge sitting outside the pricing strategy. And being largely fixed per stay, it falls hardest on short bookings: $186 a night on a two night stay against $135 on a seven night stay. Those two night stays are 3,829 reservations, the bookings that fill midweek and shoulder gaps.

Pacer warehouse, trailing twelve months. Market comparison from the KeyData benchmark. Rent per night rises with stay length partly because longer stays skew to larger homes.
Revenue Strategy & Listing AuditSeabrook · Page 11
Portfolio · Where the Nights Went

March is the trade in miniature

Of the nights lost since 2024, more went missing in March than the book lost on net. The same 192 homes, March stays only.

March ADR
+25%
$247.60 to $310.18
Pacer warehouse, fixed cohort
March Nights
-42%
2,521 to 1,466
Pacer warehouse, fixed cohort
March Rent
-27%
$624,187 to $454,729
Pacer warehouse, fixed cohort
Nights per Home
7.5
from 12.8 in 2024
207 homes booked in both years
MarchReservationsNightsADRRent
20247932,521$247.60$624,187
20255511,698$283.39$481,199
20264691,466$310.18$454,729

Rate rose a quarter and volume fell nearly half, so revenue finished down 27%. This is a steady three year slide rather than a single bad year, it holds across direct, Airbnb and Vrbo in proportion, and the same number of homes took part each year, so it is not a distribution or inventory story. One caveat on the size: Easter fell on March 31 in 2024 and April 5 in 2026, which inflates the 2024 base in the last few days of the month. The three year trend line is the cleaner read, and it points the same direction.

Pacer warehouse, March stays, 192 homes booked in all three years, cancellations excluded.
Revenue Strategy & Listing AuditSeabrook · Page 12
Portfolio

Homes needing attention

Same-store revenue decline against the prior twelve months, filtered to homes where rate rather than availability is the driver. Homes whose nights collapsed while their rate rose were excluded, because those are inventory losses and not pricing failures.

HomeNights PriorNights TTMADR PriorADR TTMRevenue Change
Oceanaire7522$1,745.71$1,416.20-$99,772
Sunset Retreat153107$1,331.14$1,239.44-$71,044
Tidewater Cottage16575$323.50$306.92-$30,358
Beach Therapy193101$267.54$231.14-$28,291
Ciao Bella Beach227178$469.35$452.22-$26,047
Togadera137128$1,521.11$1,436.74-$24,489

These six lost both nights and rate at the same time, which separates them from the rest of the decline list. Oceanaire is the sharpest case: it held a $1,745 rate on 75 nights last year and now sits at $1,416 on 22. Each of these needs a rate and minimum stay review before the 2027 season prices, not after.

Source: Pacer warehouse, same-store cohort, homes with more than $20,000 of prior year rent.
Revenue Strategy & Listing AuditSeabrook · Page 13
Biggest Opportunity

Seabrook's most valuable guests book close to a year ahead and pay an $801 average nightly rate, more than three times the last minute buyer. That cohort is writing the 2027 book right now, at 28% below what the same homes earned last July. The single highest value move is to put floors on peak 2027 dates before the rest of that season contracts, because a booked night cannot be repriced and roughly 98% of 2027 is still open.

Next Steps

What happens now

Seabrook

  • Confirm who holds write access to forward rates and minimum stays, and grant it to the Pacer team.
  • Decide on an interim pricing tool so rate decisions are visible and adjustable while the current model is reviewed.
  • Confirm the resolved fee schedule for 2027 so fee-to-rent can be modeled against rate.

Pacer

  • Set floors on peak 2027 dates, starting with the Fourth of July week and the remaining July and August inventory.
  • Rebuild comp groups on bedrooms and sleeping capacity together, and assign the 31 homes that currently carry none.
  • Review the six homes above for rate and minimum stay before the 2027 season prices.
  • Report the forward book weekly on the like for like basis used in this audit.

Pacer Revenue Management · jon@pacerrev.com · pacerrev.com

Revenue Strategy & Listing AuditSeabrook · Page 14