property-location

1148 Indigo Cir Sunset Beach, North Carolina

3 bed • 4 bath • 9 guests

Purchase Price

Est. $NaN/mo

$503,900

Zestimate

Manual revenue input

70th revenue percentile

 

 


$54,921

Annual Revenue

Average of 15 comps selected by Daniel, creator of this analysis.

$10k

$35k

$65k

$95k

Sign up to see the data on 48 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

67.55%

Cap Rate

22.61%

Profit (Cummulative)

$79,968

$4,950

$9,000

$15,117

$4,401

Total Gain

$104,437

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.