Cash Flow Pro-Forma: The Fine Print

Oceanfront living meets iconic Outer Banks charm in this impressive 6-bedroom, 5.5-bath Rodanthe retreat, ideally situated on a generously sized lot. Located directly beside the famous “Nights in Rodanthe” house featured in the Nicholas Sparks movie, this property offers a truly special setting with stunning ocean and sound views. Designed for entertaining and enjoying the coastal lifestyle, the home features three private ensuites, a nice-sized private pool and hot tub, and triple decks on both the front and back of the home, providing multiple vantage points to take in the breathtaking surroundings. The lower level game room provides access to the pool area, creating an ideal space for guests to gather and entertain. With abundant indoor and outdoor living space, this home is perfectly suited for family getaways, a second home, or a vacation rental investment. A rare opportunity to own a spacious oceanfront property with impressive amenities, and views in both directions in one of Rodanthe’s most recognizable locations. Call us to schedule your private showing today! Rental Link: https://www.sunrealtync.com/outer-banks/rodanthe-nc-rentals/oceanfront/r-52

Compelling 8-bedroom oceanfront investment opportunity in South Nags Head This vacation rental is designed to attract large groups and maximize rental performance, featuring eight private ensuite bedrooms—a highly desirable layout for today’s vacation guests. The top level showcases an open-concept great room with a dramatic wall of windows framing ocean views, a seasonal fireplace, and a well-equipped kitchen with granite countertops and stainless appliances, 2 wall ovens, 2 dishwashers —perfect for entertaining. An ELEVATOR provides convenient access to all levels, an important feature for guest comfort and accessibility. Entertainment-focused amenities enhance the home’s rental appeal, including a mid-level theater room for movie nights and a ground-level rec room with pool table, arcade game, kitchenette/bar area and lounge space for gathering. Outdoors, guests enjoy a private heated pool, poolside hot tub, and east-facing decks on all three levels capturing sunrise views and ocean breezes. Additional features include a ground-floor kitchenette, cabana bath with direct pool access, outdoor shower, two laundry areas, gas grill, and a private walkway to the beach. With its oceanfront location, elevator, theater room, and eight ensuite bedrooms, Simply Paradise offers a strong opportunity for investors seeking a high-demand Outer Banks vacation rental. Schedule your showing with us or your agent on Sundays!

Experience the best of Corolla living in this stunning 10-bedroom oceanfront retreat. Perfectly positioned to capture sweeping Atlantic views, this expansive coastal home offers the ideal blend of luxury, comfort, and income potential, consistently boasting over $300K in annual income. The home features an elevator for easy access to all levels, a home theatre, and a spacious game room for endless entertainment. Step outside to your private pool, tiki bar, and hot tub, or head straight to the beach from your oceanfront walkway.

One of the most well-appointed and premier homes on the Outer Banks, this oceanfront estate is almost 10,000 sq ft of living space and was constructed in 2018 in the world-class Palmer’s Island community. Generating well OVER $700K IN 2026 and tracking for OVER $800K IN RENTAL INCOME FOR 2027, the home is an amazing investment and an idyllic summer home. You'll be hard pressed to find a home on the Outer Banks that has this kind of income potential, lot size and privacy, amazing unobstructed ocean to sound views, and unique amenities. Situated on over an acre of land with 150 feet of oceanfront, the property boasts expansive panoramic views overlooking the Atlantic Ocean to the east and the Currituck Sound to the west.  This pristine home is designed to fuse the classic coastal shingle style of historic Outer Banks cottages and the shingle style of the north, with modern touches throughout in a location where privacy and seclusion are paramount.  A private boat dock and ramp on the Currituck Sound offers access to boating, kayaking and fishing. The nearby Pine Island Racquet Club, Sanderling Resort, and Currituck Club Golf Course offer indoor tennis, Spa, indoor pool and fitness club, exclusive restaurants, and premier golf respectively. Located in between the towns of Duck and Corolla, Palmer’s Island can also be accessed by landing a private plane at the nearby Pine Island airport and is just over an hour away from the Norfolk airport. This coastal retreat features 12 luxurious ensuite bedrooms, hardwood floors, gourmet kitchen, multiple living areas and kitchenettes, it's own theatre room, game room with arcades pool table, private elevator, laundry facilities on each level, custom tiled bathrooms, and even it’s own private English Pub on the top level. Outside, the private 24’ x 50’ heated pool and poolside cabana feature a relaxing lounge area with outdoor entertainment, grilling area, and two hot tubs that flow into an impressive game area under the home with mini golf, shuffleboard and ping pong, corn hole, horseshoes, and rock climbing wall.  Step out onto the private boardwalk to the beach leading to a dune-top sun deck and easy access to the beach. The home is elevated over the dune (no flood insurance required) and offers exquisite views of the stunning coastal landscape from all levels, allowing you to take in both sunrises and sunsets from every level. Four of the twelve master bedrooms are large luxurious suites, each with private deck access, custom baths, and comfortable furnishings. The additional eight master bedrooms have their own private bath as well, two of which are unique kids rooms with built in bunk beds. You will not find a more perfect home on the beach, and it’s no wonder it was recognized as the winner of the Judges award of Excellence and People’s Choice award in the 2018 OBX Parade of Homes.

Enjoy the ultimate coastal lifestyle at this premier seven-bedroom Outer Banks oceanfront estate located in the prestigious Pine Island community in Corolla. Recent updates in 2026 include NEW LVP flooring, NEW interior and exterior paint, and many new windows and doors. This home boasts an exceptional layout, breathtaking views, direct private beach access, and all the amenities guests need-- a large private pool and hot tub, sauna, game room, generous bedrooms and baths, large decks for soaking in the sunshine, a direct walkway to the beach with dune top seating, and more. The kitchen is fully equipped for large groups and features granite counters, double refrigerators, double ovens/stoves and double dishwashers, along with plenty of seating. The upstairs grand master suite is one of seven spacious bedrooms, many of which offer direct deck access and private baths. Also enjoy community perks and resort style amenities that Pine Island offers, including the neighborhood pools, beach club, playground, bike/jogging paths and tennis and basketball courts. Whether you are seeking a lucrative investment or a private family retreat, 455 Pipsis Point offers the perfect blend of luxury, location, and proven income potential.

Prepare to be captivated by this phenomenal oceanfront haven, a rare offering that seamlessly blends luxury, privacy, and unmatched investment potential. History speaks for itself…with 2023-2026 rental income exceeding $250K annually. Appropriately named “Rising Sun” and ideally located in the Salvo oceanfront community, this 22,500 sq. ft. lot boasts a solid dune line with uninterrupted ocean views from sunrise to sunset. The ground level is total paradise. Dive into the resort-style pool zone with a dreamy waterfall, swim-up bar, and a kiddie pool. Soak your worries away in the hot tub, sip something tropical at the custom tiki bar, or fire up the grill in the outdoor cooking area. Two outdoor showers, plenty of shady hangout spots and an oceanfront just steps away make this backyard location the perfect playspace. The first floor offers endless fun. Challenge friends and family to foosball or a billiards game or enjoy movie night in the home theater. Middle-level accommodations galore will keep your guests scrambling to pick out their favorite space to crash. Two bunk rooms with a handy Jack and Jill bath will keep the kiddos happy, and 4 master ensuites with convenient deck access offer the perfect spot to enjoy fresh ocean breezes and a morning coffee too. There’s even a media room with a full-size fridge and wet bar. The open-concept, main level living is the perfect entertainment space with cathedral ceilings and endless oceanfront views. This well-appointed gourmet kitchen is made for feeding a crowd… double wall ovens, two dishwashers, a spacious prep island, and island seating at the wet bar. And, there’s even a seat for 30+ guests to enjoy a seafood meal fit for a king. Two king-size ensuites and a loft check all the boxes that make third-level living pretty special. Rising Sun's floor plan measures 6,850 square feet of finished and heated living area which offers 10 bedrooms, though Dare County permitting allows for only 9 bedrooms. The finished but unheated ground level add another 550 square feet. With a proven rental history with exceptional ROI, this property is perfectly positioned for savvy investors. Enjoy the laid-back Salvo beaches that offer plenty of privacy, peace and quiet.

Indulge in the serene beauty of nature and sweeping ocean views in this grand oceanfront retreat situated on a 3-acre lot in the coveted 4x4 section of Corolla. With almost 8000 square feet of living space, a consistent rental history generating over $200K in rental income, this home is meticulously designed to comfortably accommodate large gatherings while offering all the amenities required for a successful investment property. The top floor boasts an open and spacious layout, adorned with spectacular ocean views that you'll never tire of enjoying. The expansive kitchen is a chef's dream, equipped with three dishwashers, two microwaves, three ovens, two range tops, two sets of sinks, and an ice machine! Whether preparing meals for family and friends or hosting a beachfront feast, the ample dining space ensures everyone has a place at the table. The Great Room features a massive sectional sofa, perfect for unwinding while soaking in the breathtaking ocean vistas. Entertainment abounds within this luxurious retreat. Enjoy movie nights in the state-of-the-art theater room featuring surround sound and tiered seating. Challenge friends to games in the two spacious game rooms, or find solace in the mid-level den/office. Outside, a private oceanfront pool and hot tub beckon relaxation, while multiple decks offer idyllic spots for savoring sunrises or stargazing. The ground level game room is a hub of activity, opening out to the oceanfront pool area and equipped with a convenient kitchenette, pool table, ping pong table, and foosball table. It's likely this space inspired the cottage name "Straight on 'Til Morning" where endless fun and memories await! Each of the twelve bedrooms offers spacious comfort and features en-suite baths, with some boasting decks offering ocean and pool views. This home truly offers all the comforts and conveniences expected for an amazing investment opportunity in the sought-after 4x4 beaches of Corolla, renowned for its majestic wild horses. Don't miss this unparalleled opportunity to own a piece of paradise where luxury meets coastal charm. Schedule a viewing today and experience the epitome of beachfront living in Corolla's pristine 4x4 beaches. History of improvements include: LVP flooring in Game Room (2024), sound system updated to an integrated Sonos System throughout the home (2024), 96" TV added to theatre room 2024, deck/pool furniture (2023/2024), replaced manifold and pump equipment for well water, new sensors and piping (2023 & 2024), water heater (2022), Pool upgrades - filter head, new 1 horsepower pump and misc plumbing parts estimated at $4800 completed April/May 2024. Some decor/furnishings/tableside lamps have been replaced or removed. New pictures coming soon.

$117k Gross Rental Income for 2026 to date! Welcome to Herbie’s, your classic OCEANFRONT beach cottage in the heart of Kill Devil Hills. This 4-BEDROOM, 2-BATH coastal retreat offers sweeping, unobstructed ocean views and the timeless charm of an Outer Banks getaway, all just steps from the sand. Wake up to the sound of the waves and enjoy breathtaking ocean views from many rooms throughout the home. Spend your mornings on the screened porch enjoying the ocean breeze, or soak up the sunshine from the spacious sun deck that wraps from the back to the side of the home. Inside, the home features a classic and functional beach cottage layout designed with comfort and gathering in mind. The open living area and kitchen are centrally located, both positioned to take advantage of the ocean views. Durable tile flooring throughout the main living space makes beach living easy after long days in the sand and surf. The layout offers excellent functionality for families and guests alike. The spacious king bedroom features a private ensuite bath with a tiled shower, while the remaining 3 bedrooms share a second full bath with a tub. Sleeping arrangements include a king bedroom, 2 queen bedrooms, and a bunk room, providing plenty of space for family and friends. The septic permit is for 3 bedrooms; however, the home has long functioned as a TRUE 4-BEDROOM, 2-BATH property. Herbie’s underwent an extensive renovation in 2013 when the owners took the home DOWN TO THE STUDS. Major improvements included new electrical, plumbing, HVAC, windows, doors, roof, kitchen, bathrooms, flooring, and more, blending classic beach cottage character with updated systems and finishes. The septic system was replaced in 2025. Centrally located in Kill Devil Hills, Herbie’s places you close to some of the Outer Banks’ favorite local spots. Grab your morning coffee from Ashley’s Espresso Parlour, treat yourself at Mom’s Sweet Shop, or easily explore nearby restaurants, shopping, and attractions. The convenient central location offers easy access to all the best of the Outer Banks while still enjoying the privacy and beauty of oceanfront living. Herbie’s has also proven itself as a STRONG RENTAL PERFORMER. After joining a new rental program in January 2025, the property generated OVER $100,000 IN GROSS RENTAL INCOME during its first year, even with owners reserving personal use time. Approximately $117,000 is on the books for 2026 with bookings continuing to come in. For additional rental information, reviews, and booking details, visit the rental website here: https://www.airbnb.com/rooms/1316054910352994841?unique_share_id=838f619a-0c11-462a-8425-6fdaddeedfb2&viralityEntryPoint=1&s=76&source_impression_id=p3_1779963015_P3xgkcbHdYKrSYD3 From its stunning ocean views and thoughtful layout to its strong rental history and unbeatable location, Herbie’s captures the essence of classic Outer Banks oceanfront living. AVAILABLE TO SHOW During Turnover on 8/22, 8/29, 8/31, 9/3-9/4, 9/8, 9/12.

With close to $200,000 in rental income showing a consistent ROI hard to match, welcome to your dream coastal retreat at 25263 Sea Isle Hills Drive in Waves, North Carolina. This 5-bedroom, 3-bathroom oceanfront home has undergone a large renovation over this past offseason, adding fantastic new amenities and updates to all bedrooms/living areas. A new set of decks highlight the most recent update. Since 2024, the growth in rental income has been consistent and impressive. Starting at $190K gross and $160K net in 2024, the numbers have since increased to $207K/$177 in 2025 and as of this writing on 5/26, the numbers are at an astounding $209K/$177K YTD. You'd be hard pressed to find a better price to rent ratio anywhere on the OBX. The five generously sized bedrooms provide ample space for family and guests, with the semi private master suite offering a private sanctuary complete with an en-suite bathroom and balcony with both ocean and sound views. Entertainment is at the heart of this home. The newly added theater room promises countless movie nights in style, while the custom arcade room provides endless fun for all ages. Outside, the expansive deck and beach access invite you to soak up the sun and enjoy the serene ocean waves. Additional highlights include hardwood floors, updated bathrooms with new fixtures, fresh paint and furnishings throughout. Located in the desirable Waves community, this home offers not only a stunning beachfront lifestyle but also close proximity to local shops, restaurants, and outdoor activities both on Hatteras Island but also not far from the central beaches of Nags Head north. Don’t miss the opportunity to own this exquisite oceanfront property, perfect for a permanent residence, vacation home, or rental investment. Contact us today to schedule a private showing and experience coastal living at its finest. For 3-D Tour copy and paste link below. https://my.matterport.com/show/?m=2unmULviGjS&play=1&brand=0&mls=1& For Aerial flyover copy and paste link below. https://listings.lighthousevisuals.com/videos/018fdf13-8e07-7124-8a9e-c8ea2a90b29e

Projected to earn up to $165,000 to $135,000 with a full year and almost $110,000 booked for the 2026 season. This oceanfront offers great rental income in a location adored by Outer Banks visitors. Unveil the charm of South Nags Head with this oceanfront income producing property. The home offers direct beach access, breathtaking views, and spectacular sunrises over the Atlantic Ocean. Recent renovations have transformed the space, featuring a fully remodeled kitchen and updated bathrooms, and fresh interior painting to brighten the space, ensuring a modern yet coastal experience. The thoughtfully designed reverse floorplan layout maximizes panoramic ocean views. The expansive living room, adorned with stylish wide-plank LVP flooring and vaulted ceilings with skylights, creates a bright and airy ambiance. Original juniper wood walls adds warmth and character in the vaulted foyer, while the updated painted juniper creates a crisp balance. The spacious living area spans the width of the house and offers 2 seating options with deck access to an expansive oceanfront deck! Enjoy a relaxing soak in the hot tub while taking in the ocean breezes and gorgeous views of the Atlantic. The remodeled kitchen boasts stunning quartz countertops and stainless steel appliances, making meal preparation a delight. With two dining tables accommodating up to twelve people and bar seating for eight, hosting family gatherings has never been easier. The primary suite on the top level includes a king bed, ensuite bath, and private deck. The lower level features additional bedrooms, including another ensuite, with three rooms offering deck access to enjoy ocean breezes and the soothing sound of waves. A cozy mid-level den serves as an extra hangout area, complete with a wet bar and mini fridge, perfect for the kiddos, gaming, or added movie space. The just beyond the private pool, you can find the world renowned sandy beaches of the Outer Banks. Located at Milepost 19, this home is nestled in a highly sought after location with uncrowded beaches. Less than a mile away, the Outer Banks Fishing Pier and Fish Head's Bar and Grill invite you to enjoy oceanfront dining with live music, a treasured spot for locals and visitors! Plus, you're only a few miles from Coquina Beach and the renowned 4x4 beaches of Cape Hatteras National Seashore, popular for fishing and surfing. Schedule a tour and enjoy the charm and allure of South Nags Head. Updates: Exterior heat pump 2025, popcorn ceilings in bedrooms removed in 2026, upper level walls and ceilings painted and dyrwall repair 2026, Per previous listing detail: Roof new in 2023, plumbing updates in 2023

This one-of-a -kind oceanfront estate masterfully blends architectural elegance, luxury amenities, and outstanding rental income potential. Designed to capture sweeping Atlantic views, the 8-bedroom residence features seven ensuite bedrooms, soaring ceilings, expansive windows, and walls of glass that fill the home with natural light and showcase the ocean from nearly every angle. The top level is a spectacular gathering space, highlighted by a dramatic great room with panoramic views, expansive oceanfront decks, and a chef's kitchen designed for entertaining. Equipped with two ovens, two refrigerators, two dishwashers, a large cooktop, wine cooler, pantry, and curved seating bar, the kitchen easily accommodates large groups. A gas fireplace, workstation, game area, and three ensuite bedrooms—two oceanfront—complete this level. An elevator provides convenient access to all floors. Designed with both luxury and rental performance in mind, the mid-level offers four additional ocean-view ensuite bedrooms, including an accessible suite with a roll-in shower and roll-under vanity. A standout family suite features built-in Duo bunks, a private bath, adjoining playroom, and ocean views, making it ideal for multi-generational gatherings and maximizing occupancy. The recreation room and sports bar elevate the guest experience with a pool table, bar seating, refrigerator, ice maker, dishwasher, and multiple TVs. An oversized laundry center with double washers and dryers supports high-capacity rentals with ease. Outdoor living rivals a private oceanfront resort. A heated saltwater pool, hot tub overlooking the Atlantic, fitness room, poolside bath, outdoor showers, expansive sun decks, and direct beach access create an unforgettable coastal experience that guests return to year after year. Recent improvements include a 2024 Fortified Roof, 2023 HVAC replacements with transferable warranties, 2024 exterior paint, upgraded Andersen sliders, and a new beach walkway and stairs. Meticulously maintained and thoughtfully designed, this distinctive oceanfront retreat offers the rare combination of luxury living, exceptional guest appeal, and strong investment potential.

Welcome to Perfect Peace, a classic oceanfront home in Rodanthe with room for the whole crew and updates that check all the boxes. Located right on South Shore Drive, the home was lifted and moved back on the lot in 2025 and has received a major refresh in the process. The entire lower level was rebuilt and now features a brand-new game room with a wet bar, half bath, and two ensuite bedrooms. The game room also includes a new air hockey table and a 500+ game arcade system. The second floor offers four additional bedrooms, including two king ensuites—three of which open to a shaded deck with ocean views and a new 6-person hot tub. The top-level primary suite has tray ceilings, a Jacuzzi tub surrounded by windows, and a separate glass-enclosed shower. The main living area features high ceilings, cypress trim, and custom windows, and opens to a large screened porch and sundeck—plenty of room to gather or spread out. A spiral staircase leads to the ship’s watch, a quiet spot to take in the views or sneak away with a book. Recent improvements include a fully rebuilt lower level, new LVP flooring throughout, a 3-zone HVAC system with Ecobee thermostats and sensors on doors and windows, fresh paint, all new decks, a new driveway, new septic system, updated electrical panels, new deck furniture and even the pilings are new. The entire ocean-facing wall was replaced, including new doors and windows on that side and throughout the lower level. A new fortified roof has now been installed, with light-colored shingles to help reduce summer heat gain and energy costs. In addition, smart energy-saving and remote-control features have been added, appealing both to owners and to those using the home as a rental. Window film is also planned for installation this winter on the main living level to further reduce solar heat and protect interiors, adding another layer of energy efficiency. Located just down from the Rodanthe Pier, you’re close to fishing, watersports, and wide sandy beaches. The Chicamacomico Life-Saving Station, Pamlico Sound, and local favorites like Watermen’s and Good Winds are nearby. Whether you’re looking for a solid rental or a second home to make beach memories, Perfect Peace is ready when you are.