105 S Middleton Ave Oak Island, NC, 28465
4 bed • 2 bath • 12 guests
Est. $0/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$51,524
Annual Profit
Infinity%
Cap Rate
490.7%
Cash on Cash
$74,948
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 57% occupancy.Projected nightly rate is $329/night at 57% occupancy.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$70,584
Avg annual revenue
57%
Avg occupancy rate
$329
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$120k
Sign up to see the data on 10 all comparables
$51,525
Profit
Revenue
$74,948
Operating Expenses
$23,423
Operating Income
$51,525
Mortgage & Taxes
$0
Profit (Cash Flow)
$51,525
$10,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$10,500
Closing Costs
$0
Total
$10,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
490.71%
Cap Rate
∞%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$0
Deductible property tax
$0
Your total deduction
-$50,076
Your adjusted annual income
$150,000 - -$50,076 = $200,076
Taxes on $200,076 (30%)
$60,023
Your old tax bill
$45,000
Your new tax bill
$60,023
Estimated tax savings
-$15,023
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1983
Size:
1,994 sqft
Type:
SFR
Parking:
-
Heating:
HEAT PUMP
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 701 W Beach Dr | 4 | 2 | 1,292 | - | 0 | 1976 | $100,000 | 27 |
| 514 W Pelican Dr | 5 | 5 | 2,000 | - | 0 | 2022 | $1,250,000 | - |
| 127 Nw 1st St | 2 | 1 | 1,368 | - | 0 | 1973 | $18,000 | - |
| 160 Nw 9th St | 3 | 2 | 1,306 | - | 0 | 2021 | $522,500 | 32 |
| 1104 E Oak Island Dr | 3 | 3 | 1,426 | - | 0 | 2022 | $634,500 | 90 |
| 103 Nw 3rd St | 3 | 2 | 882 | - | 0 | 2002 | $370,000 | 67 |
| 122 Ne 16th St | 3 | 2 | 1,220 | - | 0 | 2002 | $715,000 | 33 |
| 724 W Beach Dr | 4 | 4 | 2,288 | - | 0 | 2005 | $0 | 108 |
| 1108 W Yacht Dr | 4 | 4 | 2,230 | - | 0 | 2014 | $1,100,000 | 104 |
| 105 Nw 6th St | 2 | 1 | 864 | - | 0 | 1968 | $415,000 | 91 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: -
- Building area: 1,994 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 234LD01001
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $353,750
- County Est. Land Value: $140,000
- Assessed Land Value: $140,000
- County Est. Structure Value: $213,750
Market Estimate: $481,036
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/25/09 | $0 | 0% | Delas Holdings Llc |
| 07/14/09 | $214,000 | 80% | Dennis L Vaughan |
Ownership
- Name: Delas Holdings Llc
- Owner Occupied: No
- Owner Mailing Address: Po Box 774, Newbern, Va 24126
- Years Owned: 173
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No