property-location

531 Conch Crescent Corolla, NC

6 bed • 5.5 bath • 16 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$125,111

Annual Revenue

Median of 24 comps selected by Mark, creator of this analysis.

$20k

$150k

$285k

$425k

*Lux* Oceanfront, Decks, Pool, Hot Tub, Game Room
$426,087
$1,794
51%
66165.52$688✅✅❌Yes / Yes❌⭐️ 4.97 (65)Profile
180° Ocean and Dune Views, Renovated, Large Pool
$201,158
$902
47%
6101555$300✅✅✅Yes / Yes❌⭐️ 5 (38)Profile
500ft to Beach! Heated S/W Pool | Dogs OK |Slps 16
$194,071
$746
54%
6121654$341✅✅✅Yes / Yes❌⭐️ 4.93 (107)Profile
Ocean Front, Elevator, Pool, Hot Tub, 10% discount
$191,545
$1,024
66%
6101565$76✅✅❌Yes / Yes❌⭐️ 4.9 (20)Profile
Starfire-6bed/4.5 bath, pool&spa
$173,079
$654
59%
611164.51$400✅❌✅Yes / Yes❌⭐️ 4.98 (42)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,958/mo

Avg profit / month

$2,310/mo

Best profit month

Jul $10,623

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.33%

Cap Rate

8.9%

Profit (Cummulative)

$27,725

$12,624

$15,375

$38,550

$4,417

Total Gain

$83,316

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.