property-location

128 NW 10th St Oak Island, North Carolina

6 bed • 6 bath • 14 guests

Purchase Price

Est. $NaN/mo

$137,969

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$897
Occupancy
42%

$30k

$105k

$175k

$250k

Wait 'N' Sea: Beautiful Ocean View Home w/Private
$248,446
$56,844
$1,294
52.6%
61655126$455✅✅✅Yes / Yes❌⭐️ 4.25 (8)Profile
Wait 'N' Sea: Beautiful Ocean View Home w/Private Backyard Pool and Spa
$242,659
$107,298
$1,265
52.6%
6187986$0✅❌✅Yes / Yes❌⭐️ 2.2 (10)

—

Oceanfront Pool Private Steps to Beach New Pool!
$225,812
$117,269
$1,166
53.1%
61654123$0✅❌❌Yes / Yes❌⭐️ 4.63 (43)Profile
Gather at the Beach! | Ocean Views | Elevator
$215,537
$149,123
$1,326
44.5%
61676125$375✅❌❌Yes / Yes❌⭐️ 4.97 (86)Profile
The Sale Fish: Modern Oceanfront Home with Private Pool and Elevator
$199,804
$136,912
$1,220
44.9%
6176976$0✅❌❌Yes / Yes❌⭐️ 2.4 (4)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$8,409/mo

Avg profit / month

$2,191/mo

Best profit month

Jul $15,879

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

14.26%

Cap Rate

9.83%

Profit (Cummulative)

$26,289

$8,350

$15,500

$25,500

$3,816

Total Gain

$63,955

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.