property-location

116 Maypop Ln Wilmington, North Carolina

3 bed • 3 bath • 8 guests

$68,195

Annual Revenue

Median of 25 comps selected by Wayne, creator of this analysis.

Avg Daily Rate
$410
Occupancy
46%

$5k

$85k

$165k

$250k

Captain’s Watch Home
$248,615
$108,362
$876
77.8%
3124963$250✅❌✅Yes / Yes❌⭐️ 4.93 (95)Profile
River Road Retreat - Heated Private Pool Pond Fi
$128,345
$98,007
$693
50.8%
3103552$195✅✅✅Yes / Yes❌⭐️ 4.91 (158)Profile
Modern Coastal Retreat w/ Elevator Large Deck Water View Dog Friendly & Big Fenced Yard
$88,724
$63,020
$544
44.7%
3105143$0❌❌✅Yes / Yes❌⭐️ 2.45 (64)

—

Modern House w/Elevator Big Deck Dogs OK + Fence
$88,264
$62,422
$543
44.5%
3105273$420❌❌✅Yes / Yes❌⭐️ 4.17 (6)Profile
The Mutt House! Pet friendly beach getaway
$87,391
$43,052
$478
50.1%
3101072$0❌❌✅Yes / Yes❌⭐️ 5 (18)Profile

Seasonality

Break-even

$2,243/mo

Avg profit / month

$2,450/mo

Best profit month

Jul $8,963

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.