BNBCalc Short Term Rental Investment Analysis 3230 Whichards Beach Road, Chocowinity, NC

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$58,863

Profit (Cash Flow)

$37,531

Cap Rate

Infinity%

Annual Revenue

$58,863

AirDNA projects $212/night at 47% occupancy ($36,392). Airbtics projects $316/night at 51% occupancy ($58,862). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 51% occupancy rate, $316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,176	$56,960	$72,662	$117,184
Occupancy	39%	52%	54%	73%
Nightly Rate	$234	$293	$358	$427

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hideaway on the Pamlico	$28,832	$234	33%	4	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (72)
Pamlico River Waterfront Home with beautiful views	$55,865	$358	39%	4	4.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (70)
Quiet Retreat Outside Greenville: “Las Flores”	$34,326	$120	74%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (476)
Peaceful North Carolina Getaway w/ Large Deck!	$57,979	$293	52%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4 (10)
Inner Banks Circle	$29,280	$250	32%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Shananegin's on the River, Pet Friendly!	$78,382	$251	84%	4	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (53)
Catnip Point Estate Home with Pool on Bath Creek	$99,508	$709	38%	4	2.5	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (20)
4 Bedroom, 3 Full Baths	$66,802	$351	52%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Peaceful Getaway near Waterfront	$32,529	$202	44%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Coastal NC Vacation Rental: Pamlico River Views!	$89,646	$439	54%	4	2	2	$171	❌	❌	✅	N / Y	⭐️ 0 (0)
Bath Beauty	$64,596	$333	53%	4	5	3	$0	❌	✅	❌	Y / N	⭐️ 4.8 (5)
9 Mi to Dtwn: Greenville Home w/ Screened Patio!	$58,419	$380	42%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Pipshanty Quaint & Comfortable	$49,111	$189	71%	4	2	2	$0	❌	❌	✅	N / Y	⭐️ 0 (1)

Return Metrics

341.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,530	$75,061	$112,591	$150,122	$187,652	$375,305	$1,125,917
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$37,530	$75,061	$112,591	$150,122	$187,652	$375,305	$1,125,917

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

341.18%

Cap Rate

∞%

Return on Investment

341.18%

3230 Whichards Beach Rd Chocowinity, North Carolina, 27817

4 bed • 4 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$37,530

Annual Profit

Infinity%

Cap Rate

341.2%

Cash on Cash

$58,863

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $212/night at 47% occupancy ($36,392.91). Airbtics projects $358/night at 51% occupancy ($58,862).

Occupancy Rate

Top 47% of comparables

Avg Daily Rate

Top 39% of comparables

Seasonality

13 Airbnb Comparables

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

$57,328

Avg annual revenue

51%

Avg occupancy rate

$316

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

$30k

$50k

$75k

$100k

$37,531

Profit

Revenue

$58,863

Operating Expenses

$21,332

Operating Income

$37,531

Mortgage & Taxes

Profit (Cash Flow)

$37,531

$11,000

Cash Investment

Down Payment

Renos & Furnishing

$11,000

Closing Costs

Total

$11,000

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

341.18%

Cap Rate

∞%

Return on Investment

341.18%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

Deductible property tax

Your total deduction

-$34,231

Your adjusted annual income

$150,000 - -$34,231 = $184,231

Taxes on $184,231 (30%)

$55,269

Your old tax bill

$45,000

Your new tax bill

$55,269

Estimated tax savings

-$10,269

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.84 sqft

Year built:

2024

Size:

2,110 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 1.84 sqft

Building area: 2,110 sqft

Garage: No

Heating: Electric, heat pump

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: Canal, Marsh View

Parking: Off Street

Amenities: Dishwasher

Price per square foot: $272

Lot Info

Zoning: -

Land Use: -

Parcel Number: 5150

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $40,174

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Southside High with 6/10 star rating