5205 E Pelican Dr Oak Island, North Carolina
5 bed • 6 bath • 12 guests
Purchase Price
Est. $NaN/mo
$87,131
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $698
- Occupancy
- 34%
$15k
$60k
$105k
$155k
$151,865 | $79,311 | $714 | 58.3% | 5 | 11 | 47 | 7 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$146,415 | $75,544 | $693 | 57.9% | 5 | 11 | 47 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (8) | — | |
$143,973 | $101,276 | $1,296 | 30.4% | 5 | 13 | 53 | 7 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.71 (7) | Profile | |
$102,365 | $74,862 | $717 | 39.1% | 5 | 14 | 71 | 5 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$100,920 | $40,172 | $1,037 | 26.7% | 5 | 14 | 52 | 9 | 5 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile |
Seasonality
Break-even
$10,566/mo
Avg profit / month
-$3,826/mo
Best profit month
Jul $4,879
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13%
Cap Rate
3.45%