1007 E Greenfield Ave Ellensburg, WA, 98926
3 bed • 2 bath • 9 guests
Est. $2,278/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$8,893
Annual Profit
4.9%
Cap Rate
-7.6%
Cash on Cash
$42,332
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $190/night at 61% occupancy ($42,331.77). Airbtics projects $318/night at 56% occupancy ($65,042).
Top 49% of comparables
Top 77% of comparables
Seasonality
Sign up to view the full seasonality chart
29
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$63,769
Avg annual revenue
56%
Avg occupancy rate
$318
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$70k
$125k
$185k
Sign up to see the data on 29 all comparables
-$8,893
Profit
Revenue
$42,332
Operating Expenses
$19,183
Operating Income
$23,149
Mortgage & Taxes
$32,042
Profit (Cash Flow)
-$8,893
$117,750
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$8,500
Closing Costs
$14,250
Total
$117,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.55%
Cap Rate
4.87%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$112,366
Your adjusted annual income
$150,000 - $112,366 = $37,634
Taxes on $37,634 (30%)
$11,290
Your old tax bill
$45,000
Your new tax bill
$11,290
Estimated tax savings
$33,710
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -