54243 Cape Hatteras Dr Frisco, North Carolina, 27936
4 bed • 3 bath • 12 guests
Est. $3,557/mo
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.
AirDNA projects $269/night at 68% occupancy ($66,810.43). Airbtics projects $314/night at 46% occupancy ($52,755).
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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
$83,829
Your adjusted annual income
$150,000 - $83,829 = $66,171
Taxes on $66,171 (30%)
$19,851
Your old tax bill
$45,000
Your new tax bill
$19,851
Estimated tax savings
$25,149
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
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 54229 Shoresurf Ln | 4 | 3 | 2,048 | - | 9,500 | 1985 | $843,000 | - |
| 53243 Robin Ct | 3 | 2 | 920 | - | 6,000 | 1976 | $170,000 | - |
| 53279 Runboat Cir | 5 | 5 | 2,487 | - | 8,000 | 2000 | $656,500 | - |
| 53282 Runboat Cir | 3 | 4 | 2,184 | - | 8,000 | 1997 | $680,000 | - |
| 53321 Nc 12 Hwy | 1 | 1 | 2,449 | - | 27,000 | 2001 | $477,000 | - |
| 53119 Bowen Rd | 2 | 1 | 864 | - | 18,000 | 1984 | $392,500 | 138 |
| 54225 Shoresurf Ln | 4 | 3 | 2,152 | - | 7,000 | 1997 | $599,000 | - |
| 54209 Shoresurf Ln | 4 | 3 | 1,760 | - | 7,500 | 1989 | $495,000 | - |
| 54484 Nc 12 Hwy | 4 | 2 | 1,985 | - | 41,000 | 1994 | $665,000 | - |
| 54227 Trent Dr | 4 | 2 | 1,568 | - | 5,000 | 1989 | $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