Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1679 Hemingway Dr Sw, Ocean Isle Beach, NC 28469

3 bed • 2 bath • 9 guests • $629,000

BNB

Calc

Annual Revenue

$95,621

Profit (Cash Flow)

$27,080

Cap Rate

11.1%

Annual Revenue

$95,621

AirDNA projects $476/night at 55% occupancy ($95,620). Airbtics projects $273/night at 57% occupancy ($56,835). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $476 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,897$46,813$89,879$141,339
Occupancy48%54%68%85%
Nightly Rate$177$229$352$444

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
$31,541
$92
84%
321$79❌❌✅Y / Y⭐️ 4.8 (32)
$40,821
$113
94%
311$79❌❌✅Y / Y⭐️ 4.8 (29)
$47,789
$199
62%
322$160❌❌✅Y / Y⭐️ 4.8 (76)
$39,170
$199
46%
334$200❌❌✅Y / Y⭐️ 5 (9)
$139,475
$564
65%
332$361❌❌❌Y / Y⭐️ 4.9 (19)
$108,434
$600
49%
323$95✅❌❌Y / Y⭐️ 4.9 (32)
$37,490
$202
50%
322$160✅❌❌Y / Y⭐️ 4.8 (70)
$61,276
$169
98%
322$150✅❌✅Y / Y⭐️ 4.7 (46)
$84,024
$433
51%
321$200✅❌✅Y / Y⭐️ 4.9 (41)
$54,924
$175
83%
322$130✅❌❌Y / Y⭐️ 5 (68)
$31,460
$168
49%
312$99❌❌❌Y / Y⭐️ 4.5 (23)
$88,222
$353
67%
323$200✅❌❌Y / Y⭐️ 5 (110)
$138,986
$544
67%
323$232✅❌❌Y / Y⭐️ 5 (18)
$71,432
$342
54%
321$352✅❌❌Y / Y⭐️ 4.5 (8)
$79,539
$442
48%
323$258❌❌❌Y / Y⭐️ 4.7 (6)
$147,171
$416
95%
322$114✅❌❌Y / Y⭐️ 4.9 (31)
$34,257
$172
53%
323$135✅❌❌Y / Y⭐️ 4.8 (19)
$46,491
$228
53%
322$180✅❌❌Y / Y⭐️ 5 (116)
$19,654
$167
30%
323$175❌❌❌Y / Y⭐️ 4.8 (25)
$24,935
$174
34%
321$189❌❌✅Y / Y⭐️ 5 (14)
$47,893
$209
61%
313$228❌❌❌Y / Y⭐️ 5 (30)
$59,607
$293
55%
323$175✅❌❌Y / Y⭐️ 5 (14)
$79,283
$438
48%
323$171❌❌❌Y / Y⭐️ 5 (9)
$53,367
$178
80%
323$200✅❌❌Y / Y⭐️ 4.9 (31)
$44,586
$229
51%
323$199✅❌❌Y / Y⭐️ 4.5 (31)
$69,337
$250
75%
327$150✅❌❌Y / Y⭐️ 4.6 (14)
$93,473
$380
66%
332$175✅❌✅Y / Y⭐️ 4.7 (27)
$68,251
$259
72%
322$180✅❌❌Y / Y⭐️ 4.9 (68)
$29,439
$101
67%
323$261❌❌❌Y / Y⭐️ 4.5 (19)
$34,160
$180
50%
327$100❌❌❌Y / Y⭐️ 5 (8)
$60,313
$295
55%
327$150✅❌❌Y / Y⭐️ 4.8 (24)
$113,422
$306
100%
327$200✅❌❌Y / Y⭐️ 4.9 (49)
$63,657
$468
36%
327$200❌❌✅Y / Y⭐️ 5 (20)
$46,051
$233
54%
321$0✅❌✅Y / Y⭐️ 4 (4)
$107,456
$352
82%
327$120✅❌❌Y / Y⭐️ 5 (40)

Return Metrics

17.67% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,079$54,159$81,239$108,319$135,399$270,798$812,394
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$503,200$503,200$503,200$503,200$503,200$503,200$503,200
Down Payment$125,800$125,800$125,800$125,800$125,800$125,800$125,800
Property Appreciation$18,870$38,306$58,325$78,945$100,183$216,323$897,748
Total Return$674,949$721,465$768,564$816,264$864,582$1,116,121$2,339,142

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.67%

Cap Rate

11.05%

Return on Investment

34.03%

property-location

1679 Hemingway Dr Sw Ocean Isle Beach, NC, 28469

3 bed • 2 bath • 9 guests

Est. $3,017/mo

Agent

This property is for sale!

Contact Agent

104

Airbnb Investor Score

$27,079

Annual Profit

11.1%

Cap Rate

17.7%

Cash on Cash

$95,621

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $476/night at 55% occupancy.Projected nightly rate is $273/night at 57% occupancy.

Top 46% of comparables

Top 8% 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.

$59,927

Avg annual revenue

57%

Avg occupancy rate

$273

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

$60k

$100k

$150k

Sign up to see the data on 40 all comparables

$27,080

Profit

Revenue

$95,621

Operating Expenses

$26,111

Operating Income

$69,510

Mortgage & Taxes

$42,430

Profit (Cash Flow)

$27,080

$153,170

Cash Investment

Down Payment

$125,800

Renos & Furnishing

$8,500

Closing Costs

$18,870

Total

$153,170

DSCR Ratio

Strong

1.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.67%

Cap Rate

11.05%

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

$29,853

Deductible property tax

$6,227

Your total deduction

$36,407

Your adjusted annual income

$150,000 - $36,407 = $113,593

Taxes on $113,593 (30%)

$34,078

Your old tax bill

$45,000

Your new tax bill

$34,078

Estimated tax savings

$10,922

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:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

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

Tax Info

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

  • Market Estimate: -