property-location

260 Crystal Bay Ln Semora, North Carolina

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$100,895

Annual Revenue

Top 1% of comparables

Top 24% of comparables


Seasonality

Sign up to view the full seasonality chart

13

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,615

Avg rev

34%

Avg occ

$355

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 13 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.29%

Cap Rate

7.48%

Profit (Cummulative)

$7,316

$9,726

$12,875

$29,700

$3,027

Total Gain

$49,769

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.