North Topsail Sound View Retreat
North Topsail Beach, NC
North Topsail Beach · 3 bd · 2 ba · 1,252 sq ft · Built 2012
Updated 3-bedroom coastal home on an oversized lot with strong historical STR performance and sweeping sound views.
This property offers a rare combination of privacy, modern updates, and proven short-term rental income, supported by high-confidence underwriting metrics. The investment thesis is anchored by a sizable lot, attractive views, and a history of $73k average annual gross revenue, though returns are sensitive to occupancy and seasonal demand.
Airfolio market estimates · 25% down · detail in the underwriting panel.
Investment thesis
Highlights
- 3 bedrooms, 2 bathrooms, 1,252 sqft built in 2012
- Oversized 50x200 lot with privacy and sound views
- Modern updates including refreshed bathrooms and kitchen
- Covered parking and craftsman-style storage shed
- Historical STR use with $73k 3-year average gross revenue
- Nearly $30k in future bookings for 2026, transferable or managed by seller
- High-confidence underwriting: $8,694 monthly income, $3,049 cash flow, 19.8% cash-on-cash return (assumes 62% occupancy, $461 ADR)
- Attractive flood insurance premium, potentially assumable
Risks
Market
Neighborhood
Underwriting notes
Value context
Airfolio est.Solid: value history · Dashed: 24-month projection with confidence band. Airfolio estimates, not appraisals.
As of Jul 26, 2026 · Modeled from record, listing, and market data. An estimate, not an appraisal.
Sign up free to adjust these assumptions and save your own underwriting.