BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 54243 Cape Hatteras Dr

4 bed β€’ 3 bath β€’ 12 guests β€’ $741,500

BNB

Calc

Annual Revenue

$66,810

Profit (Cash Flow)

-$5,574

Cap Rate

6.0%

Annual Revenue

$66,810

AirDNA projects $269/night at 68% occupancy ($66,810). Airbtics projects $314/night at 46% occupancy ($52,755). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $269 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,014$38,986$80,912$176,002
Occupancy26%36%63%89%
Nightly Rate$211$288$345$535

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Windscape 4 Bedroom Home w/ Private Hot Tub!

No image available

$160,220
$608
72%
455$0βŒβœ…βŒY / Y⭐️ 5 (7)
The Baited Hook

No image available

$63,151
$186
88%
441$228❌❌❌Y / Y⭐️ 4 (1)
Sunny 4BR | Balcony | Washer/Dryer

No image available

$40,404
$283
37%
433$104βœ…βŒβŒY / Y⭐️ 4.5 (7)
4BR Oceanfront | Dog Friendly | Deck | W/D

No image available

$30,615
$208
38%
437$188βŒβŒβœ…Y / Y⭐️ 4.3 (3)
Outer Banks Cottage - Walk to Frisco Beach!

No image available

$121,481
$293
100%
423$227βŒβŒβœ…Y / Y⭐️ 5 (42)
Inviting 4BR Waterview Dog Friendly | Balcony

No image available

$23,862
$164
36%
433$156βœ…βŒβœ…Y / Y⭐️ 4 (4)
4BR, Light & Bright, HUGE Yard, 1.7 Miles to Beach

No image available

$40,485
$295
34%
432$285βŒβŒβœ…Y / Y⭐️ 5 (6)

Return Metrics

-3.07% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,574-$11,148-$16,722-$22,296-$27,870-$55,741-$167,225
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$593,200$593,200$593,200$593,200$593,200$593,200$593,200
Down Payment$148,300$148,300$148,300$148,300$148,300$148,300$148,300
Property Appreciation$22,245$45,157$68,757$93,064$118,101$255,013$1,058,315
Total Return$758,170$775,508$793,534$812,268$831,730$940,772$1,632,589

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.07%

Cap Rate

5.99%

Return on Investment

13.21%

property-location

54243 Cape Hatteras Dr Frisco, North Carolina, 27936

4 bed β€’ 3 bath β€’ 12 guests

Est. $3,557/mo

Agent

Inquire about this property

Contact Agent

$741,500

Zestimate

$66,810

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 68% occupancy.Projected nightly rate is $314/night at 46% occupancy.

Top 21% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$57,791

Avg annual revenue

46%

Avg occupancy rate

$314

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$60k

$110k

$160k

Sign up to see the data on 10 all comparables

-$5,574

Profit

Revenue

$66,810

Operating Expenses

$22,365

Operating Income

$44,445

Mortgage & Taxes

$50,019

Profit (Cash Flow)

-$5,574

$181,295

Cash Investment

Down Payment

$148,300

Renos & Furnishing

$10,750

Closing Costs

$22,245

Total

$181,295

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.07%

Cap Rate

5.99%

Profit (Cummulative)

-$5,574

$593,200

$10,750

$22,245

$0

Total Gain

$23,955

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value 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

$35,192

Deductible property tax

$7,341

Your total deduction

$40,044

Your adjusted annual income

$150,000 - $40,044 = $109,956


Taxes on $109,956 (30%)

$32,987

Your old tax bill

$45,000

Your new tax bill

$32,987


Estimated tax savings

$12,013

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

7,000 sqft

Year built:

1973

Size:

2,055 sqft

Type:

SFR

Parking:

-

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
54229 Shoresurf Ln432,048-9,5001985$843,000-
53243 Robin Ct32920-6,0001976$170,000-
53279 Runboat Cir552,487-8,0002000$656,500-
53282 Runboat Cir342,184-8,0001997$680,000-
53321 Nc 12 Hwy112,449-27,0002001$477,000-
53119 Bowen Rd21864-18,0001984$392,500138
54225 Shoresurf Ln432,152-7,0001997$599,000-
54209 Shoresurf Ln431,760-7,5001989$495,000-
54484 Nc 12 Hwy421,985-41,0001994$665,000-
54227 Trent Dr421,568-5,0001989$165,000-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 3
  • Lot size: 7,000 sqft
  • Building area: 2,055 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 015171000
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $573,744
  • County Est. Land Value: $375,000
  • Assessed Land Value: $375,000
  • County Est. Structure Value: $198,744
  • Market Estimate: $576,725


Sale history

DateSale Price% FinancedBuyer
06/10/15$00%Mary Ellen Tuck

Ownership

  • Name: Mary Ellen Tuck
  • Owner Occupied: No
  • Owner Mailing Address: 9421 Squirrel Tree Ct, Chesterfield, Va 23838
  • Years Owned: 107
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No