1140 Misty Creek Dr Aberdeen, North Carolina, 28315
3 bed • 3 bath • 9 guests
Est. $2,072/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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