BNBCalc Short Term Rental Investment Analysis Stokley Dr, Wilmington, NC, 28403

3 bed • 3 bath • 9 guests • $961,400

BNB

Calc

Annual Revenue

$58,830

Profit (Cash Flow)

-$27,351

Cap Rate

3.9%

Annual Revenue

$58,830

AirDNA projects $274/night at 59% occupancy ($59,045). Airbtics projects $273/night at 59% occupancy ($58,829). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $273 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,829	$56,523	$87,190	$116,888
Occupancy	50%	58%	67%	76%
Nightly Rate	$188	$256	$343	$404

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Calypso-Waterfront WB! Amazing View, New Listing!	$113,588	$591	50%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (51)
Intercoastal Escape~1 Mile to Wrightsville Beach!	$33,487	$139	60%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (288)
Classy, Comfy Retreat 1 mi Wrightsville Beach	$25,265	$146	44%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (304)
Casa De Leon	$44,501	$243	47%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Bungalow by the Beach : 3BR/2B	$34,373	$170	51%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (22)
Peachy Paradise	$50,536	$191	71%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (30)
Beach Bungalow - 3BR 2 full baths Beach Townhouse	$23,921	$125	44%	3	2	1	$145	✅	❌	❌	Y / Y	⭐️ 4.8 (91)
Lumina's Lion - 3 bd 2 bath Beach Townhouse	$32,112	$151	55%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (48)
Quintessential Beach Cottage Steps to Sand - W241	$85,315	$315	74%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Beach minutes away with 3 beds & 2 living rooms	$28,555	$84	85%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Wonderful Ocean View Condo on Wrightsville Beach	$67,344	$300	60%	3	4	3	$334	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Seagate Bungalow	$30,906	$182	46%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
🏖 2BR 2BA Wrightsville Beach Condo w Ocean Views🏖	$53,818	$293	48%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Relaxing oceanfront condo perfect to getaway -W371	$50,508	$276	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
22 At the Beach, Lucky enough!	$78,873	$301	69%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Airlie Cottage	$43,867	$200	57%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Lovely Duplex right on the Intracoastal Waterway	$50,375	$217	60%	3	2	3	$252	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Villa Marguerita by WB Abodes	$122,902	$380	87%	3	1	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (48)
The Hammock House / 5 min from Wrightsville Beach	$62,136	$222	76%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
25 West Upstairs	$63,825	$252	67%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (107)
Quaint Wrightsville beach rental - 7 min to beach	$31,825	$161	46%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (45)
Wrightsville Retreat - 3 miles to Beach!	$23,119	$153	40%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Sailor's Delight! -Book for Flotilla, great views!	$34,018	$231	37%	3	2	2	$240	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Waterfront Duplex with Boat Slip	$56,631	$231	65%	3	2	3	$251	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Waterfront Home with incredible Sunrise & Sunset	$39,426	$260	40%	3	4	2	$170	❌	❌	✅	Y / Y	⭐️ 4.7 (143)
Duplex w boat slip overlooking Intracoastal - W103	$53,099	$279	52%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 3.6 (5)
Six Houses Down From Paradise	$73,851	$354	57%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (137)
Charming townhouse with beautiful ocean views!	$80,394	$340	62%	3	4	3	$400	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Relaxing townhouse with beautiful ocean views!	$82,524	$301	71%	3	4	3	$400	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
High Tide Great View: ocean view duplex for your	$77,322	$340	52%	3	2	1	$457	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Beach Moon- Ocean Views, Heart of WB, walk to all	$76,451	$393	52%	3	2	3	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Luxurious 3BR condo overlooking Intracoastal -W047	$152,461	$508	82%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Wilmington Home w/ Gazebo Deck: 4 Mi to Beach!	$33,995	$137	59%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Townhouse beauty 2.5 miles from Wrightsville, NC	$43,657	$213	56%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (16)
PetFriendly Single Family Home w Sound Views -W197	$98,315	$363	74%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Station One 8A - Upscale 3 bedroom/2 bathroom	$115,851	$496	60%	3	2	1	$308	✅	❌	❌	Y / Y	⭐️ 5 (2)
Charming and convenient 3BR w sound views! - W126	$82,350	$375	60%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (6)
3 BR Lower Level Condo w Intracoastal Views - W003	$55,046	$235	64%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Station One - 6K Spalt - Oceanfront condo with	$88,877	$404	55%	3	2	1	$315	✅	❌	❌	Y / N	⭐️ 0 (0)
Luxury 3BR condo w dock access on the water - W416	$113,855	$404	77%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-11.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$27,351	-$54,702	-$82,053	-$109,404	-$136,755	-$273,510	-$820,531
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$769,120	$769,120	$769,120	$769,120	$769,120	$769,120	$769,120
Down Payment	$192,280	$192,280	$192,280	$192,280	$192,280	$192,280	$192,280
Property Appreciation	$28,842	$58,549	$89,147	$120,664	$153,126	$330,641	$1,372,170
Total Return	$962,890	$965,247	$968,494	$972,659	$977,770	$1,018,530	$1,513,038

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.89%

Cap Rate

3.9%

Return on Investment

4.75%

Stokley Dr Wilmington, North Carolina, 28403

3 bed • 3 bath • 9 guests

Purchase Price

Est. $4,611/mo

Inquire about this property

Contact Agent

$961,400

Zestimate

Wilmington

Zoning

Laws

$58,830

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 59% occupancy.Projected nightly rate is $273/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$62,731

Avg annual revenue

59%

Avg occupancy rate

$273

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$105k

$155k

-$27,351

Profit

Revenue

$58,830

Operating Expenses

$21,328

Operating Income

$37,502

Mortgage & Taxes

$64,853

Profit (Cash Flow)

-$27,351

$229,872

Cash Investment

Down Payment

$192,280

Renos & Furnishing

$8,750

Closing Costs

$28,842

Total

$229,872

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.89%

Cap Rate

3.9%

Return on Investment

4.75%

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

$45,629

Deductible property tax

$9,518

Your total deduction

$123,803

Your adjusted annual income

$150,000 - $123,803 = $26,197

Taxes on $26,197 (30%)

$7,859

Your old tax bill

$45,000

Your new tax bill

$7,859

Estimated tax savings

$37,141

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