BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1140 Misty Creek Drive, Aberdeen, NC

3 bed • 3 bath • 9 guests • $432,020

BNB

Calc

Annual Revenue

$65,196

Profit (Cash Flow)

$24,687

Cap Rate

11.8%

Annual Revenue

$65,196

AirDNA projects $270/night at 53% occupancy ($52,266). Airbtics projects $388/night at 50% occupancy ($70,857). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 50% occupancy rate, $357 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,265$37,195$84,217$266,658
Occupancy37%52%63%70%
Nightly Rate$143$189$357$1,031

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Peaceful Retreat-3 bedroom hidden gem

No image available

$159,389
$635
68%
311$90❌❌✅Y / Y⭐️ 4.9 (54)
The Estate - Across from SP Golf Club

No image available

$40,159
$162
64%
322$200❌❌❌Y / Y⭐️ 5 (20)
The Downtown Ace

No image available

$32,618
$126
62%
321$180❌❌❌Y / Y⭐️ 5 (36)
Historic Martin House in Downtown Aberdeen

No image available

$34,262
$157
58%
322$85❌❌❌Y / Y⭐️ 4.9 (34)
Pinehurst Birdie Bungalow - 10 Min. from Pinehurst

No image available

$35,290
$114
81%
322$80❌❌❌Y / Y⭐️ 5 (22)
Birdie House

No image available

$36,301
$123
74%
321$200❌❌❌Y / Y⭐️ 5 (16)
Retreat on Pine - Close to Golf & Horse Park

No image available

$33,104
$182
44%
331$165❌❌✅Y / Y⭐️ 5 (152)
Blue Door Cottage Downtown SoPi

No image available

$31,300
$158
51%
322$150❌❌✅Y / Y⭐️ 4.7 (14)
Southern Pines Townhome, Downtown, GOLF

No image available

$22,633
$137
42%
331$160❌❌✅Y / Y⭐️ 4.7 (38)
SoPi Oasis | Hot Tub | Fire Pit | Game Room | Pets

No image available

$43,492
$163
68%
312$145❌✅✅Y / Y⭐️ 5 (35)
The Bluffs near Legacy Links + Carolina Horse Park

No image available

$35,571
$130
70%
323$99❌❌✅Y / Y⭐️ 4.9 (28)
The Farmhouse at Rustic Blu

No image available

$50,212
$259
50%
321$175❌❌❌Y / N⭐️ 5 (2)
Cute cottage close to downtown Southern Pines

No image available

$36,098
$97
100%
316$35❌❌✅Y / Y⭐️ 4.9 (11)
The Bookery - Bright, Airy home with Fenced Yard

No image available

$83,416
$298
75%
332$100❌❌✅Y / Y⭐️ 5 (72)
AMERICAN GETAWAY! Golf/Vacation/Fort Bragg

No image available

$37,200
$154
66%
321$0❌❌✅Y / Y⭐️ 5 (36)
Charming May Street Retreat

No image available

$51,232
$219
63%
332$70❌❌✅Y / Y⭐️ 5 (7)
UnForegettable Stay in Southern Pines

No image available

$46,010
$229
53%
332$150✅❌❌Y / Y⭐️ 5 (23)
Downtown Craftsman Townhouse

No image available

$51,455
$230
55%
322$175❌❌❌Y / Y⭐️ 5 (5)
Downtown Townhome; Walk to Dine & Shop on Broad St

No image available

$32,923
$170
48%
332$145❌❌❌Y / Y⭐️ 4.9 (69)
Modern Downtown Townhouse

No image available

$29,969
$211
36%
332$100❌❌❌Y / Y⭐️ 5 (13)
The 19th Fairway: Relax & Golf

No image available

$29,078
$137
58%
312$0❌❌✅Y / Y⭐️ 5 (7)
Mulligan Manor: Downtown Southern Pines

No image available

$26,790
$122
60%
331$0❌❌✅Y / Y⭐️ 0 (12)
Luxe Aberdeen Townhome w/ Deck + Golf Course Views

No image available

$189,784
$1,536
32%
332$248❌❌❌Y / Y⭐️ 0 (0)
Sunny Aberdeen Rental w/ Deck: Golf Course Views!

No image available

$128,925
$927
38%
332$0❌❌❌Y / Y⭐️ 5 (3)
Aberdeen Townhome in Southern Pines Golf Club!

No image available

$142,499
$927
42%
332$0❌❌❌Y / Y⭐️ 0 (2)
Aberdeen Golf Getaway: Private Deck & Views!

No image available

$182,356
$1,038
48%
332$0❌❌❌Y / Y⭐️ 5 (4)
Aberdeen Rental on Golf Course: 2 Mi to Downtown!

No image available

$158,486
$1,031
42%
332$0❌❌❌Y / Y⭐️ 0 (1)
Aberdeen Townhome Near Downtown Southern Pines!

No image available

$113,052
$858
36%
332$0❌❌❌Y / Y⭐️ 5 (2)
The Pine Villa at Ducks Landing

No image available

$32,792
$140
64%
333$0❌❌✅Y / Y⭐️ 0 (2)
Aberdeen Townhome: Deck, Golf Course Community

No image available

$203,768
$1,031
54%
332$0❌❌❌Y / Y⭐️ 0 (2)
The Longleaf at Ducks Landing

No image available

$40,266
$193
57%
333$0❌❌✅Y / Y⭐️ 0 (1)
Beautiful Weymouth Home- 2 Min to Broad St

No image available

$33,876
$144
62%
333$100❌❌✅Y / Y⭐️ 4.9 (51)
The Magnolia at Ducks Landing

No image available

$35,397
$186
52%
333$0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

15.43% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$24,687$49,374$74,061$98,748$123,435$246,871$740,613
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$293,773$293,773$293,773$293,773$293,773$293,773$293,773
Down Payment$138,246$138,246$138,246$138,246$138,246$138,246$138,246
Property Appreciation$12,960$26,310$40,059$54,222$68,809$148,578$616,605
Total Return$469,667$507,704$546,141$584,990$624,265$827,469$1,789,239

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.43%

Cap Rate

11.81%

Return on Investment

25.22%

property-location

1140 Misty Creek Dr Aberdeen, North Carolina, 28315

3 bed • 3 bath • 9 guests

Est. $2,072/mo

Agent

Inquire about this property

Contact Agent

109

Airbnb Investor Score

$24,687

Annual Profit

11.8%

Cap Rate

15.4%

Cash on Cash

$65,196

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $270/night at 53% occupancy ($52,266.41). Airbtics projects $388/night at 50% occupancy ($70,857).

Top 56% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$62,050

Avg annual revenue

50%

Avg occupancy rate

$388

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

$75k

$140k

$205k

Sign up to see the data on 40 all comparables

$24,687

Profit

Revenue

$65,196

Operating Expenses

$14,132

Operating Income

$51,064

Mortgage & Taxes

$26,377

Profit (Cash Flow)

$24,687

$159,957

Cash Investment

Down Payment

$138,246

Renos & Furnishing

$8,750

Closing Costs

$12,961

Total

$159,957

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.43%

Cap Rate

11.81%

Profit (Cummulative)

$24,687

$293,774

$8,750

$12,961

$0

Total Gain

$40,356

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21,847

Deductible property tax

$1,728

Your total deduction

$20,880

Your adjusted annual income

$150,000 - $20,880 = $129,120


Taxes on $129,120 (30%)

$38,736

Your old tax bill

$45,000

Your new tax bill

$38,736


Estimated tax savings

$6,264

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:

0.32 sqft

Year built:

2024

Size:

2,422 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.32 sqft
  • Building area: 2,422 sqft
  • Garage: Yes
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric
  • View: -
  • Parking: Attached, Concrete, Driveway, Garage, Garage Door Opener, Garage Faces Front, Paved
  • Amenities: Dishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Plumbed For Ice Maker, Stainless Steel Appliance(s), Water Heater
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 858000219292
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Southern Pines Elementary School with 3/10 star rating
  • Middle School: Southern Middle School with 5/10 star rating
  • High School: Pinecrest High School with 5/10 star rating