1681 Colington Rd Kill Devil Hills, North Carolina, 27948-8032
3 bed • 2.5 bath • 9 guests
Est. $2,710/mo
This property is for sale!
Contact Agent
$45,108
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 65% occupancy.Projected nightly rate is $207/night at 57% occupancy.
Top 33% of comparables
Top 44% 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.
$47,228
Avg annual revenue
57%
Avg occupancy rate
$207
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
-$19,053
Profit
Revenue
$45,108
Operating Expenses
$19,544
Operating Income
$25,564
Mortgage & Taxes
$44,617
Profit (Cash Flow)
-$19,053
$40,375
Cash Investment
Down Payment
$22,600
Renos & Furnishing
$825
Closing Costs
$16,950
Total
$40,375
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-47.19%
Cap Rate
4.52%
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
$32,179
Deductible property tax
$5,593
Your total deduction
$74,000
Your adjusted annual income
$150,000 - $74,000 = $76,000
Taxes on $76,000 (30%)
$22,800
Your old tax bill
$45,000
Your new tax bill
$22,800
Estimated tax savings
$22,200
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:
28,000 sqft
Year built:
1998
Size:
2,230 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 100 Amherst Dr | 3 | 3 | 1,664 | - | 2,000 | 2010 | $500,000 | - |
| 194 Watersedge Dr | 3 | 3 | 1,619 | - | 15,000 | 2003 | $570,000 | - |
| 105 Lenwood Ct | 3 | 2 | 1,272 | - | 7,500 | 1987 | $305,000 | - |
| 104 Mybet Ct | 3 | 2 | 1,344 | - | 8,000 | 2016 | $390,000 | - |
| 134 Sally Crab Ct | 3 | 3 | 3,059 | - | 2,000 | 2003 | $0 | - |
| 220 Lancer Ct | 3 | 2 | 1,300 | - | 13,000 | 1977 | $0 | - |
| 139 Sir Richard W | 3 | 2 | 1,332 | - | 8,000 | 2020 | $0 | - |
| 208 Sandpiper Dr | 3 | 2 | 2,127 | - | 17,500 | 2008 | $167,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 28,000 sqft
- Building area: 2,230 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 018675000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2024
- Assessed Value: $301,700
- County Est. Land Value: $77,400
- Assessed Land Value: $77,400
- County Est. Structure Value: $224,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/07/23 | $0 | 0% | Robert Wayne Smet, Jody Denise Johns |
| 07/31/20 | $311,000 | 90% | Robert Wayne Smet, Jody Denise Johns Smet |
| 05/04/15 | $0 | 0% | Ava Cole Johnson |
Ownership
- Name: Robert Smet
- Owner Occupied: Yes
- Owner Mailing Address: 1681 Colington Rd, Kill Devil Hills, NC 27948
- Years Owned: 8
- Home Equity: $261,100
- Mortgage Balance Remaining: $279,900
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No