property-location

411 Dock St Wilmington, North Carolina

6 bed • 3 bath • 16 guests

Purchase Price

Est. $NaN/mo

$206,395

Annual Revenue

Median of 19 selected comps

Avg Daily Rate
$1,237
Occupancy
46%

$30k

$195k

$360k

$540k

Sign up to see the data on 38 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

28.45%

Cap Rate

13.11%

Profit (Cummulative)

$70,010

$10,807

$14,750

$33,000

$6,192

Total Gain

$120,008

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.